[PIE] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 12.83%
YoY- 7.13%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,165,279 1,109,743 1,089,945 1,029,020 1,025,204 986,191 972,839 12.74%
PBT 82,061 81,191 79,127 83,373 74,705 90,216 89,568 -5.65%
Tax -11,271 -15,998 -16,761 -15,928 -14,032 -16,278 -15,314 -18.43%
NP 70,790 65,193 62,366 67,445 60,673 73,938 74,254 -3.12%
-
NP to SH 71,620 63,949 60,158 64,741 57,379 71,902 72,027 -0.37%
-
Tax Rate 13.73% 19.70% 21.18% 19.10% 18.78% 18.04% 17.10% -
Total Cost 1,094,489 1,044,550 1,027,579 961,575 964,531 912,253 898,585 14.01%
-
Net Worth 560,701 533,818 518,456 533,818 518,456 495,414 483,892 10.29%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 560,701 533,818 518,456 533,818 518,456 495,414 483,892 10.29%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.07% 5.87% 5.72% 6.55% 5.92% 7.50% 7.63% -
ROE 12.77% 11.98% 11.60% 12.13% 11.07% 14.51% 14.88% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 303.42 288.96 283.81 267.94 266.95 256.79 253.32 12.74%
EPS 18.65 16.65 15.66 16.86 14.94 18.72 18.75 -0.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.39 1.35 1.39 1.35 1.29 1.26 10.29%
Adjusted Per Share Value based on latest NOSH - 384,042
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 295.41 281.33 276.31 260.87 259.90 250.01 246.62 12.75%
EPS 18.16 16.21 15.25 16.41 14.55 18.23 18.26 -0.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4214 1.3533 1.3143 1.3533 1.3143 1.2559 1.2267 10.28%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.60 2.77 3.14 2.87 3.80 3.73 2.80 -
P/RPS 0.86 0.96 1.11 1.07 1.42 1.45 1.11 -15.60%
P/EPS 13.94 16.64 20.05 17.02 25.43 19.92 14.93 -4.45%
EY 7.17 6.01 4.99 5.87 3.93 5.02 6.70 4.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.99 2.33 2.06 2.81 2.89 2.22 -13.65%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 17/11/22 12/08/22 20/05/22 25/02/22 19/11/21 13/08/21 -
Price 3.27 2.56 3.28 2.77 2.71 3.84 3.13 -
P/RPS 1.08 0.89 1.16 1.03 1.02 1.50 1.24 -8.77%
P/EPS 17.53 15.37 20.94 16.43 18.14 20.51 16.69 3.31%
EY 5.70 6.50 4.78 6.09 5.51 4.88 5.99 -3.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 1.84 2.43 1.99 2.01 2.98 2.48 -6.54%

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