[PIE] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -0.7%
YoY- 282.91%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,226,350 1,098,484 985,766 585,982 664,953 615,074 661,328 10.83%
PBT 78,202 75,296 66,648 19,978 43,769 43,416 42,974 10.48%
Tax -17,404 -17,453 -14,832 -5,656 -9,649 -13,657 -10,773 8.31%
NP 60,798 57,842 51,816 14,322 34,120 29,758 32,201 11.16%
-
NP to SH 60,956 57,062 48,302 12,614 37,506 29,758 32,201 11.21%
-
Tax Rate 22.26% 23.18% 22.25% 28.31% 22.05% 31.46% 25.07% -
Total Cost 1,165,552 1,040,641 933,950 571,660 630,833 585,316 629,126 10.81%
-
Net Worth 579,903 533,818 495,414 441,648 43,780 410,924 380,201 7.28%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - 30,723 25,602 -
Div Payout % - - - - - 103.24% 79.51% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 579,903 533,818 495,414 441,648 43,780 410,924 380,201 7.28%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 4.96% 5.27% 5.26% 2.44% 5.13% 4.84% 4.87% -
ROE 10.51% 10.69% 9.75% 2.86% 85.67% 7.24% 8.47% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 319.33 286.03 256.68 152.58 173.15 160.16 172.20 10.83%
EPS 15.83 15.07 13.49 3.73 8.88 7.75 8.39 11.15%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 6.67 -
NAPS 1.51 1.39 1.29 1.15 0.114 1.07 0.99 7.28%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 319.33 286.03 256.68 152.58 173.15 160.16 172.20 10.83%
EPS 15.83 15.07 13.49 3.73 8.88 7.75 8.39 11.15%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 6.67 -
NAPS 1.51 1.39 1.29 1.15 0.114 1.07 0.99 7.28%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.98 2.77 3.73 1.49 1.25 1.60 2.23 -
P/RPS 0.93 0.97 1.45 0.98 0.72 1.00 1.29 -5.30%
P/EPS 18.77 18.64 29.66 45.36 12.80 20.65 26.60 -5.64%
EY 5.33 5.36 3.37 2.20 7.81 4.84 3.76 5.98%
DY 0.00 0.00 0.00 0.00 0.00 5.00 2.99 -
P/NAPS 1.97 1.99 2.89 1.30 10.96 1.50 2.25 -2.18%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 17/11/23 17/11/22 19/11/21 20/11/20 15/11/19 05/11/18 06/11/17 -
Price 3.10 2.56 3.84 2.14 1.48 1.57 2.05 -
P/RPS 0.97 0.90 1.50 1.40 0.85 0.98 1.19 -3.34%
P/EPS 19.53 17.23 30.53 65.15 15.15 20.26 24.45 -3.67%
EY 5.12 5.80 3.28 1.53 6.60 4.94 4.09 3.81%
DY 0.00 0.00 0.00 0.00 0.00 5.10 3.25 -
P/NAPS 2.05 1.84 2.98 1.86 12.98 1.47 2.07 -0.16%

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