[PIE] YoY Annual (Unaudited) 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
YoY- 29.54%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,216,916 1,165,278 1,025,204 686,354 659,341 661,257 679,283 10.20%
PBT 88,976 82,062 74,707 55,215 45,801 55,385 63,443 5.79%
Tax -15,234 -11,271 -14,032 -9,396 -9,244 -12,243 -15,432 -0.21%
NP 73,742 70,791 60,675 45,819 36,557 43,142 48,011 7.41%
-
NP to SH 75,410 71,621 58,469 45,137 38,704 43,142 48,011 7.81%
-
Tax Rate 17.12% 13.73% 18.78% 17.02% 20.18% 22.11% 24.32% -
Total Cost 1,143,174 1,094,487 964,529 640,535 622,784 618,115 631,272 10.39%
-
Net Worth 610,626 560,701 518,456 476,212 449,329 430,127 403,244 7.15%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - 23,042 19,202 -
Div Payout % - - - - - 53.41% 40.00% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 610,626 560,701 518,456 476,212 449,329 430,127 403,244 7.15%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.06% 6.08% 5.92% 6.68% 5.54% 6.52% 7.07% -
ROE 12.35% 12.77% 11.28% 9.48% 8.61% 10.03% 11.91% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 316.87 303.42 266.95 178.72 171.68 172.18 176.88 10.19%
EPS 19.20 18.43 15.80 11.93 9.52 11.23 12.50 7.41%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 5.00 -
NAPS 1.59 1.46 1.35 1.24 1.17 1.12 1.05 7.15%
Adjusted Per Share Value based on latest NOSH - 384,042
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 316.87 303.42 266.95 178.72 171.68 172.18 176.88 10.19%
EPS 19.20 18.43 15.80 11.93 9.52 11.23 12.50 7.41%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 5.00 -
NAPS 1.59 1.46 1.35 1.24 1.17 1.12 1.05 7.15%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.25 2.60 3.80 2.42 1.45 1.49 1.95 -
P/RPS 1.03 0.86 1.42 1.35 0.84 0.87 1.10 -1.08%
P/EPS 16.55 13.94 24.96 20.59 14.39 13.26 15.60 0.98%
EY 6.04 7.17 4.01 4.86 6.95 7.54 6.41 -0.98%
DY 0.00 0.00 0.00 0.00 0.00 4.03 2.56 -
P/NAPS 2.04 1.78 2.81 1.95 1.24 1.33 1.86 1.55%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 24/02/23 25/02/22 26/02/21 28/02/20 27/02/19 23/02/18 -
Price 3.39 3.27 2.71 3.37 1.39 1.61 1.69 -
P/RPS 1.07 1.08 1.02 1.89 0.81 0.94 0.96 1.82%
P/EPS 17.26 17.53 17.80 28.67 13.79 14.33 13.52 4.15%
EY 5.79 5.70 5.62 3.49 7.25 6.98 7.40 -4.00%
DY 0.00 0.00 0.00 0.00 0.00 3.73 2.96 -
P/NAPS 2.13 2.24 2.01 2.72 1.19 1.44 1.61 4.77%

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