[PIE] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -0.17%
YoY- 258.86%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,089,945 1,029,020 1,025,204 986,191 972,839 848,824 686,353 36.22%
PBT 79,127 83,373 74,705 90,216 89,568 71,949 55,215 27.19%
Tax -16,761 -15,928 -14,032 -16,278 -15,314 -11,616 -9,396 47.24%
NP 62,366 67,445 60,673 73,938 74,254 60,333 45,819 22.88%
-
NP to SH 60,158 64,741 57,379 71,902 72,027 60,431 45,137 21.17%
-
Tax Rate 21.18% 19.10% 18.78% 18.04% 17.10% 16.14% 17.02% -
Total Cost 1,027,579 961,575 964,531 912,253 898,585 788,491 640,534 37.15%
-
Net Worth 518,456 533,818 518,456 495,414 483,892 487,733 476,212 5.84%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 518,456 533,818 518,456 495,414 483,892 487,733 476,212 5.84%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.72% 6.55% 5.92% 7.50% 7.63% 7.11% 6.68% -
ROE 11.60% 12.13% 11.07% 14.51% 14.88% 12.39% 9.48% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 283.81 267.94 266.95 256.79 253.32 221.02 178.72 36.22%
EPS 15.66 16.86 14.94 18.72 18.75 15.74 11.75 21.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.39 1.35 1.29 1.26 1.27 1.24 5.84%
Adjusted Per Share Value based on latest NOSH - 384,042
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 276.31 260.87 259.90 250.01 246.62 215.18 174.00 36.22%
EPS 15.25 16.41 14.55 18.23 18.26 15.32 11.44 21.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3143 1.3533 1.3143 1.2559 1.2267 1.2364 1.2072 5.84%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.14 2.87 3.80 3.73 2.80 3.40 2.42 -
P/RPS 1.11 1.07 1.42 1.45 1.11 1.54 1.35 -12.26%
P/EPS 20.05 17.02 25.43 19.92 14.93 21.61 20.59 -1.76%
EY 4.99 5.87 3.93 5.02 6.70 4.63 4.86 1.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.06 2.81 2.89 2.22 2.68 1.95 12.63%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 12/08/22 20/05/22 25/02/22 19/11/21 13/08/21 21/05/21 26/02/21 -
Price 3.28 2.77 2.71 3.84 3.13 2.53 3.37 -
P/RPS 1.16 1.03 1.02 1.50 1.24 1.14 1.89 -27.84%
P/EPS 20.94 16.43 18.14 20.51 16.69 16.08 28.67 -18.94%
EY 4.78 6.09 5.51 4.88 5.99 6.22 3.49 23.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 1.99 2.01 2.98 2.48 1.99 2.72 -7.25%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment