[PIE] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
13-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 3.64%
YoY- 1046.75%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 958,814 1,237,928 1,126,572 997,090 424,118 664,466 573,768 8.92%
PBT 70,412 67,990 73,052 64,206 -4,502 20,354 36,946 11.33%
Tax -16,542 -17,564 -18,844 -13,386 -1,550 -2,756 -8,542 11.63%
NP 53,870 50,426 54,208 50,820 -6,052 17,598 28,404 11.24%
-
NP to SH 54,022 52,198 54,204 48,644 -5,138 17,598 28,404 11.29%
-
Tax Rate 23.49% 25.83% 25.80% 20.85% - 13.54% 23.12% -
Total Cost 904,944 1,187,502 1,072,364 946,270 430,170 646,868 545,364 8.79%
-
Net Worth 633,669 560,701 518,456 483,892 430,127 422,446 391,722 8.33%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - 38,404 46,085 -
Div Payout % - - - - - 218.23% 162.25% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 633,669 560,701 518,456 483,892 430,127 422,446 391,722 8.33%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.62% 4.07% 4.81% 5.10% -1.43% 2.65% 4.95% -
ROE 8.53% 9.31% 10.45% 10.05% -1.19% 4.17% 7.25% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 249.66 322.34 293.35 259.63 110.44 173.02 149.40 8.92%
EPS 14.02 13.14 14.12 13.24 -1.58 4.58 7.40 11.22%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 12.00 -
NAPS 1.65 1.46 1.35 1.26 1.12 1.10 1.02 8.33%
Adjusted Per Share Value based on latest NOSH - 384,042
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 243.07 313.83 285.60 252.77 107.52 168.45 145.45 8.92%
EPS 13.70 13.23 13.74 12.33 -1.30 4.46 7.20 11.30%
DPS 0.00 0.00 0.00 0.00 0.00 9.74 11.68 -
NAPS 1.6064 1.4214 1.3143 1.2267 1.0904 1.0709 0.9931 8.33%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 6.26 2.93 3.14 2.80 1.28 1.29 1.30 -
P/RPS 2.51 0.91 1.07 1.08 1.16 0.75 0.87 19.29%
P/EPS 44.50 21.56 22.25 22.11 -95.67 28.15 17.58 16.72%
EY 2.25 4.64 4.49 4.52 -1.05 3.55 5.69 -14.31%
DY 0.00 0.00 0.00 0.00 0.00 7.75 9.23 -
P/NAPS 3.79 2.01 2.33 2.22 1.14 1.17 1.27 19.96%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 09/08/24 04/08/23 12/08/22 13/08/21 14/08/20 16/08/19 17/08/18 -
Price 5.52 2.64 3.28 3.13 1.39 1.15 1.63 -
P/RPS 2.21 0.82 1.12 1.21 1.26 0.66 1.09 12.49%
P/EPS 39.24 19.42 23.24 24.71 -103.90 25.10 22.04 10.08%
EY 2.55 5.15 4.30 4.05 -0.96 3.98 4.54 -9.15%
DY 0.00 0.00 0.00 0.00 0.00 8.70 7.36 -
P/NAPS 3.35 1.81 2.43 2.48 1.24 1.05 1.60 13.09%

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