[PIE] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
05-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 4.77%
YoY- -7.59%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 985,766 585,982 664,953 615,074 661,328 514,357 533,280 10.77%
PBT 66,648 19,978 43,769 43,416 42,974 22,278 59,221 1.98%
Tax -14,832 -5,656 -9,649 -13,657 -10,773 -5,168 -14,202 0.72%
NP 51,816 14,322 34,120 29,758 32,201 17,110 45,018 2.36%
-
NP to SH 48,302 12,614 37,506 29,758 32,201 17,110 45,018 1.17%
-
Tax Rate 22.25% 28.31% 22.05% 31.46% 25.07% 23.20% 23.98% -
Total Cost 933,950 571,660 630,833 585,316 629,126 497,246 488,261 11.40%
-
Net Worth 495,414 441,648 43,780 410,924 380,201 349,478 340,251 6.45%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - 30,723 25,602 179,219 25,602 -
Div Payout % - - - 103.24% 79.51% 1,047.41% 56.87% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 495,414 441,648 43,780 410,924 380,201 349,478 340,251 6.45%
NOSH 384,042 384,042 384,042 384,042 384,042 384,041 76,806 30.73%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 5.26% 2.44% 5.13% 4.84% 4.87% 3.33% 8.44% -
ROE 9.75% 2.86% 85.67% 7.24% 8.47% 4.90% 13.23% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 256.68 152.58 173.15 160.16 172.20 133.93 694.32 -15.26%
EPS 13.49 3.73 8.88 7.75 8.39 4.45 58.61 -21.69%
DPS 0.00 0.00 0.00 8.00 6.67 46.67 33.33 -
NAPS 1.29 1.15 0.114 1.07 0.99 0.91 4.43 -18.57%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 249.90 148.55 168.57 155.93 167.65 130.39 135.19 10.77%
EPS 12.25 3.20 9.51 7.54 8.16 4.34 11.41 1.18%
DPS 0.00 0.00 0.00 7.79 6.49 45.43 6.49 -
NAPS 1.2559 1.1196 0.111 1.0417 0.9638 0.886 0.8626 6.45%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.73 1.49 1.25 1.60 2.23 1.84 6.49 -
P/RPS 1.45 0.98 0.72 1.00 1.29 1.37 0.93 7.67%
P/EPS 29.66 45.36 12.80 20.65 26.60 41.30 11.07 17.83%
EY 3.37 2.20 7.81 4.84 3.76 2.42 9.03 -15.13%
DY 0.00 0.00 0.00 5.00 2.99 25.36 5.14 -
P/NAPS 2.89 1.30 10.96 1.50 2.25 2.02 1.47 11.91%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 19/11/21 20/11/20 15/11/19 05/11/18 06/11/17 07/11/16 16/11/15 -
Price 3.84 2.14 1.48 1.57 2.05 1.88 8.59 -
P/RPS 1.50 1.40 0.85 0.98 1.19 1.40 1.24 3.22%
P/EPS 30.53 65.15 15.15 20.26 24.45 42.20 14.66 12.99%
EY 3.28 1.53 6.60 4.94 4.09 2.37 6.82 -11.47%
DY 0.00 0.00 0.00 5.10 3.25 24.82 3.88 -
P/NAPS 2.98 1.86 12.98 1.47 2.07 2.07 1.94 7.40%

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