[PIE] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -20.2%
YoY- 27.12%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,109,743 1,089,945 1,029,020 1,025,204 986,191 972,839 848,824 19.54%
PBT 81,191 79,127 83,373 74,705 90,216 89,568 71,949 8.38%
Tax -15,998 -16,761 -15,928 -14,032 -16,278 -15,314 -11,616 23.76%
NP 65,193 62,366 67,445 60,673 73,938 74,254 60,333 5.29%
-
NP to SH 63,949 60,158 64,741 57,379 71,902 72,027 60,431 3.84%
-
Tax Rate 19.70% 21.18% 19.10% 18.78% 18.04% 17.10% 16.14% -
Total Cost 1,044,550 1,027,579 961,575 964,531 912,253 898,585 788,491 20.60%
-
Net Worth 533,818 518,456 533,818 518,456 495,414 483,892 487,733 6.19%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 533,818 518,456 533,818 518,456 495,414 483,892 487,733 6.19%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.87% 5.72% 6.55% 5.92% 7.50% 7.63% 7.11% -
ROE 11.98% 11.60% 12.13% 11.07% 14.51% 14.88% 12.39% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 288.96 283.81 267.94 266.95 256.79 253.32 221.02 19.54%
EPS 16.65 15.66 16.86 14.94 18.72 18.75 15.74 3.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.35 1.39 1.35 1.29 1.26 1.27 6.19%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 281.33 276.31 260.87 259.90 250.01 246.62 215.18 19.54%
EPS 16.21 15.25 16.41 14.55 18.23 18.26 15.32 3.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3533 1.3143 1.3533 1.3143 1.2559 1.2267 1.2364 6.20%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.77 3.14 2.87 3.80 3.73 2.80 3.40 -
P/RPS 0.96 1.11 1.07 1.42 1.45 1.11 1.54 -27.00%
P/EPS 16.64 20.05 17.02 25.43 19.92 14.93 21.61 -15.97%
EY 6.01 4.99 5.87 3.93 5.02 6.70 4.63 18.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.33 2.06 2.81 2.89 2.22 2.68 -17.98%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 12/08/22 20/05/22 25/02/22 19/11/21 13/08/21 21/05/21 -
Price 2.56 3.28 2.77 2.71 3.84 3.13 2.53 -
P/RPS 0.89 1.16 1.03 1.02 1.50 1.24 1.14 -15.20%
P/EPS 15.37 20.94 16.43 18.14 20.51 16.69 16.08 -2.96%
EY 6.50 4.78 6.09 5.51 4.88 5.99 6.22 2.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.43 1.99 2.01 2.98 2.48 1.99 -5.08%

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