[PIE] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 6.3%
YoY- -11.06%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,220,957 1,230,745 1,165,279 1,109,743 1,089,945 1,029,020 1,025,204 12.39%
PBT 79,532 77,056 82,061 81,191 79,127 83,373 74,705 4.27%
Tax -10,632 -11,477 -11,271 -15,998 -16,761 -15,928 -14,032 -16.93%
NP 68,900 65,579 70,790 65,193 62,366 67,445 60,673 8.87%
-
NP to SH 70,618 66,528 71,620 63,949 60,158 64,741 57,379 14.88%
-
Tax Rate 13.37% 14.89% 13.73% 19.70% 21.18% 19.10% 18.78% -
Total Cost 1,152,057 1,165,166 1,094,489 1,044,550 1,027,579 961,575 964,531 12.61%
-
Net Worth 560,701 576,063 560,701 533,818 518,456 533,818 518,456 5.37%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 560,701 576,063 560,701 533,818 518,456 533,818 518,456 5.37%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.64% 5.33% 6.07% 5.87% 5.72% 6.55% 5.92% -
ROE 12.59% 11.55% 12.77% 11.98% 11.60% 12.13% 11.07% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 317.92 320.47 303.42 288.96 283.81 267.94 266.95 12.39%
EPS 18.39 17.32 18.65 16.65 15.66 16.86 14.94 14.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.50 1.46 1.39 1.35 1.39 1.35 5.37%
Adjusted Per Share Value based on latest NOSH - 384,042
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 309.52 312.00 295.41 281.33 276.31 260.87 259.90 12.38%
EPS 17.90 16.87 18.16 16.21 15.25 16.41 14.55 14.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4214 1.4604 1.4214 1.3533 1.3143 1.3533 1.3143 5.37%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.93 3.60 2.60 2.77 3.14 2.87 3.80 -
P/RPS 0.92 1.12 0.86 0.96 1.11 1.07 1.42 -25.18%
P/EPS 15.93 20.78 13.94 16.64 20.05 17.02 25.43 -26.85%
EY 6.28 4.81 7.17 6.01 4.99 5.87 3.93 36.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.40 1.78 1.99 2.33 2.06 2.81 -20.06%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 04/08/23 19/05/23 24/02/23 17/11/22 12/08/22 20/05/22 25/02/22 -
Price 2.64 3.45 3.27 2.56 3.28 2.77 2.71 -
P/RPS 0.83 1.08 1.08 0.89 1.16 1.03 1.02 -12.87%
P/EPS 14.36 19.92 17.53 15.37 20.94 16.43 18.14 -14.46%
EY 6.97 5.02 5.70 6.50 4.78 6.09 5.51 17.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 2.30 2.24 1.84 2.43 1.99 2.01 -6.76%

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