[PIE] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
17-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -1.62%
YoY- -36.27%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 997,090 424,118 664,466 573,768 675,878 511,222 494,844 12.37%
PBT 64,206 -4,502 20,354 36,946 59,430 21,234 52,814 3.30%
Tax -13,386 -1,550 -2,756 -8,542 -14,860 -4,762 -13,218 0.21%
NP 50,820 -6,052 17,598 28,404 44,570 16,472 39,596 4.24%
-
NP to SH 48,644 -5,138 17,598 28,404 44,570 16,472 39,596 3.48%
-
Tax Rate 20.85% - 13.54% 23.12% 25.00% 22.43% 25.03% -
Total Cost 946,270 430,170 646,868 545,364 631,308 494,750 455,248 12.95%
-
Net Worth 483,892 430,127 422,446 391,722 376,361 341,795 321,007 7.07%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 38,404 46,085 38,404 53,765 38,397 -
Div Payout % - - 218.23% 162.25% 86.17% 326.41% 96.97% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 483,892 430,127 422,446 391,722 376,361 341,795 321,007 7.07%
NOSH 384,042 384,042 384,042 384,042 384,042 76,808 76,795 30.73%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 5.10% -1.43% 2.65% 4.95% 6.59% 3.22% 8.00% -
ROE 10.05% -1.19% 4.17% 7.25% 11.84% 4.82% 12.33% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 259.63 110.44 173.02 149.40 175.99 665.58 644.36 -14.04%
EPS 13.24 -1.58 4.58 7.40 11.60 22.00 51.56 -20.25%
DPS 0.00 0.00 10.00 12.00 10.00 70.00 50.00 -
NAPS 1.26 1.12 1.10 1.02 0.98 4.45 4.18 -18.10%
Adjusted Per Share Value based on latest NOSH - 384,042
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 252.77 107.52 168.45 145.45 171.34 129.60 125.45 12.37%
EPS 12.33 -1.30 4.46 7.20 11.30 4.18 10.04 3.48%
DPS 0.00 0.00 9.74 11.68 9.74 13.63 9.73 -
NAPS 1.2267 1.0904 1.0709 0.9931 0.9541 0.8665 0.8138 7.07%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.80 1.28 1.29 1.30 2.33 12.50 5.53 -
P/RPS 1.08 1.16 0.75 0.87 1.32 1.88 0.86 3.86%
P/EPS 22.11 -95.67 28.15 17.58 20.08 58.29 10.73 12.79%
EY 4.52 -1.05 3.55 5.69 4.98 1.72 9.32 -11.35%
DY 0.00 0.00 7.75 9.23 4.29 5.60 9.04 -
P/NAPS 2.22 1.14 1.17 1.27 2.38 2.81 1.32 9.04%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 13/08/21 14/08/20 16/08/19 17/08/18 07/08/17 08/08/16 27/08/15 -
Price 3.13 1.39 1.15 1.63 2.26 2.37 5.95 -
P/RPS 1.21 1.26 0.66 1.09 1.28 0.36 0.92 4.66%
P/EPS 24.71 -103.90 25.10 22.04 19.47 11.05 11.54 13.51%
EY 4.05 -0.96 3.98 4.54 5.14 9.05 8.67 -11.90%
DY 0.00 0.00 8.70 7.36 4.42 29.54 8.40 -
P/NAPS 2.48 1.24 1.05 1.60 2.31 0.53 1.42 9.72%

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