[PIE] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -14.93%
YoY- -15.9%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 659,341 698,665 706,605 667,648 661,256 644,593 628,228 3.26%
PBT 45,801 55,650 47,090 47,120 55,385 63,774 52,200 -8.32%
Tax -9,243 -9,237 -9,350 -10,418 -12,242 -17,594 -12,272 -17.17%
NP 36,558 46,413 37,740 36,702 43,143 46,180 39,928 -5.69%
-
NP to SH 36,821 47,069 37,740 36,702 43,143 46,180 39,928 -5.24%
-
Tax Rate 20.18% 16.60% 19.86% 22.11% 22.10% 27.59% 23.51% -
Total Cost 622,783 652,252 668,865 630,946 618,113 598,413 588,300 3.85%
-
Net Worth 449,329 43,780 422,446 430,127 430,127 410,924 391,722 9.55%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 19,202 19,202 19,202 23,042 23,042 23,042 23,042 -11.41%
Div Payout % 52.15% 40.80% 50.88% 62.78% 53.41% 49.90% 57.71% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 449,329 43,780 422,446 430,127 430,127 410,924 391,722 9.55%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.54% 6.64% 5.34% 5.50% 6.52% 7.16% 6.36% -
ROE 8.19% 107.51% 8.93% 8.53% 10.03% 11.24% 10.19% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 171.68 181.92 183.99 173.85 172.18 167.84 163.58 3.26%
EPS 9.59 12.26 9.83 9.56 11.23 12.02 10.40 -5.24%
DPS 5.00 5.00 5.00 6.00 6.00 6.00 6.00 -11.41%
NAPS 1.17 0.114 1.10 1.12 1.12 1.07 1.02 9.55%
Adjusted Per Share Value based on latest NOSH - 384,042
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 167.15 177.12 179.13 169.25 167.63 163.41 159.26 3.26%
EPS 9.33 11.93 9.57 9.30 10.94 11.71 10.12 -5.26%
DPS 4.87 4.87 4.87 5.84 5.84 5.84 5.84 -11.37%
NAPS 1.1391 0.111 1.0709 1.0904 1.0904 1.0417 0.9931 9.54%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.45 1.25 1.29 1.56 1.49 1.60 1.30 -
P/RPS 0.84 0.69 0.70 0.90 0.87 0.95 0.79 4.16%
P/EPS 15.12 10.20 13.13 16.32 13.26 13.31 12.50 13.48%
EY 6.61 9.80 7.62 6.13 7.54 7.52 8.00 -11.91%
DY 3.45 4.00 3.88 3.85 4.03 3.75 4.62 -17.64%
P/NAPS 1.24 10.96 1.17 1.39 1.33 1.50 1.27 -1.57%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 15/11/19 16/08/19 24/05/19 27/02/19 05/11/18 17/08/18 -
Price 1.39 1.48 1.15 1.41 1.61 1.57 1.63 -
P/RPS 0.81 0.81 0.63 0.81 0.94 0.94 1.00 -13.07%
P/EPS 14.50 12.08 11.70 14.75 14.33 13.06 15.68 -5.06%
EY 6.90 8.28 8.55 6.78 6.98 7.66 6.38 5.34%
DY 3.60 3.38 4.35 4.26 3.73 3.82 3.68 -1.45%
P/NAPS 1.19 12.98 1.05 1.26 1.44 1.47 1.60 -17.86%

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