[PIE] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 12.0%
YoY- 24.82%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,261,178 1,220,957 1,230,745 1,165,279 1,109,743 1,089,945 1,029,020 14.51%
PBT 84,242 79,532 77,056 82,061 81,191 79,127 83,373 0.69%
Tax -11,235 -10,632 -11,477 -11,271 -15,998 -16,761 -15,928 -20.74%
NP 73,007 68,900 65,579 70,790 65,193 62,366 67,445 5.41%
-
NP to SH 74,540 70,618 66,528 71,620 63,949 60,158 64,741 9.84%
-
Tax Rate 13.34% 13.37% 14.89% 13.73% 19.70% 21.18% 19.10% -
Total Cost 1,188,171 1,152,057 1,165,166 1,094,489 1,044,550 1,027,579 961,575 15.13%
-
Net Worth 579,903 560,701 576,063 560,701 533,818 518,456 533,818 5.67%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 579,903 560,701 576,063 560,701 533,818 518,456 533,818 5.67%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.79% 5.64% 5.33% 6.07% 5.87% 5.72% 6.55% -
ROE 12.85% 12.59% 11.55% 12.77% 11.98% 11.60% 12.13% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 328.40 317.92 320.47 303.42 288.96 283.81 267.94 14.51%
EPS 19.41 18.39 17.32 18.65 16.65 15.66 16.86 9.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.46 1.50 1.46 1.39 1.35 1.39 5.67%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 319.72 309.52 312.00 295.41 281.33 276.31 260.87 14.50%
EPS 18.90 17.90 16.87 18.16 16.21 15.25 16.41 9.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4701 1.4214 1.4604 1.4214 1.3533 1.3143 1.3533 5.66%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.98 2.93 3.60 2.60 2.77 3.14 2.87 -
P/RPS 0.91 0.92 1.12 0.86 0.96 1.11 1.07 -10.22%
P/EPS 15.35 15.93 20.78 13.94 16.64 20.05 17.02 -6.64%
EY 6.51 6.28 4.81 7.17 6.01 4.99 5.87 7.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.01 2.40 1.78 1.99 2.33 2.06 -2.93%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 17/11/23 04/08/23 19/05/23 24/02/23 17/11/22 12/08/22 20/05/22 -
Price 3.10 2.64 3.45 3.27 2.56 3.28 2.77 -
P/RPS 0.94 0.83 1.08 1.08 0.89 1.16 1.03 -5.90%
P/EPS 15.97 14.36 19.92 17.53 15.37 20.94 16.43 -1.87%
EY 6.26 6.97 5.02 5.70 6.50 4.78 6.09 1.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.81 2.30 2.24 1.84 2.43 1.99 1.99%

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