[PIE] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 0.49%
YoY- 33.12%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 644,593 628,228 662,673 679,283 689,513 661,613 621,431 2.46%
PBT 63,774 52,200 57,054 63,443 61,515 65,091 59,201 5.08%
Tax -17,594 -12,272 -13,411 -15,432 -13,739 -14,584 -13,653 18.40%
NP 46,180 39,928 43,643 48,011 47,776 50,507 45,548 0.92%
-
NP to SH 46,180 39,928 43,643 48,011 47,776 50,507 45,548 0.92%
-
Tax Rate 27.59% 23.51% 23.51% 24.32% 22.33% 22.41% 23.06% -
Total Cost 598,413 588,300 619,030 631,272 641,737 611,106 575,883 2.58%
-
Net Worth 410,924 391,722 407,084 403,244 380,201 376,361 387,882 3.91%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 23,042 23,042 19,202 19,202 19,202 19,202 5,376 163.62%
Div Payout % 49.90% 57.71% 44.00% 40.00% 40.19% 38.02% 11.80% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 410,924 391,722 407,084 403,244 380,201 376,361 387,882 3.91%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.16% 6.36% 6.59% 7.07% 6.93% 7.63% 7.33% -
ROE 11.24% 10.19% 10.72% 11.91% 12.57% 13.42% 11.74% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 167.84 163.58 172.55 176.88 179.54 172.28 161.81 2.46%
EPS 12.02 10.40 11.36 12.50 12.44 13.15 11.86 0.89%
DPS 6.00 6.00 5.00 5.00 5.00 5.00 1.40 163.61%
NAPS 1.07 1.02 1.06 1.05 0.99 0.98 1.01 3.91%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 163.41 159.26 167.99 172.20 174.80 167.72 157.54 2.46%
EPS 11.71 10.12 11.06 12.17 12.11 12.80 11.55 0.92%
DPS 5.84 5.84 4.87 4.87 4.87 4.87 1.36 163.95%
NAPS 1.0417 0.9931 1.032 1.0223 0.9638 0.9541 0.9833 3.91%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.60 1.30 1.49 1.95 2.23 2.33 2.29 -
P/RPS 0.95 0.79 0.86 1.10 1.24 1.35 1.42 -23.48%
P/EPS 13.31 12.50 13.11 15.60 17.93 17.72 19.31 -21.95%
EY 7.52 8.00 7.63 6.41 5.58 5.64 5.18 28.18%
DY 3.75 4.62 3.36 2.56 2.24 2.15 0.61 235.21%
P/NAPS 1.50 1.27 1.41 1.86 2.25 2.38 2.27 -24.11%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 05/11/18 17/08/18 25/05/18 23/02/18 06/11/17 07/08/17 26/05/17 -
Price 1.57 1.63 1.35 1.69 2.05 2.26 2.34 -
P/RPS 0.94 1.00 0.78 0.96 1.14 1.31 1.45 -25.07%
P/EPS 13.06 15.68 11.88 13.52 16.48 17.18 19.73 -24.02%
EY 7.66 6.38 8.42 7.40 6.07 5.82 5.07 31.63%
DY 3.82 3.68 3.70 2.96 2.44 2.21 0.60 243.12%
P/NAPS 1.47 1.60 1.27 1.61 2.07 2.31 2.32 -26.20%

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