[PIE] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 49.1%
YoY- 33.12%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 686,354 659,341 661,257 679,283 579,285 662,241 561,727 3.39%
PBT 55,215 45,801 55,385 63,443 45,732 79,956 50,773 1.40%
Tax -9,396 -9,244 -12,243 -15,432 -9,666 -22,366 -12,263 -4.33%
NP 45,819 36,557 43,142 48,011 36,066 57,590 38,510 2.93%
-
NP to SH 45,137 38,704 43,142 48,011 36,066 57,590 38,510 2.67%
-
Tax Rate 17.02% 20.18% 22.11% 24.32% 21.14% 27.97% 24.15% -
Total Cost 640,535 622,784 618,115 631,272 543,219 604,651 523,217 3.42%
-
Net Worth 476,212 449,329 430,127 403,244 372,520 72,009 317,853 6.96%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - 23,042 19,202 134,414 19,151 15,355 -
Div Payout % - - 53.41% 40.00% 372.69% 33.26% 39.87% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 476,212 449,329 430,127 403,244 372,520 72,009 317,853 6.96%
NOSH 384,042 384,042 384,042 384,042 384,042 76,606 76,776 30.74%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.68% 5.54% 6.52% 7.07% 6.23% 8.70% 6.86% -
ROE 9.48% 8.61% 10.03% 11.91% 9.68% 79.98% 12.12% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 178.72 171.68 172.18 176.88 150.84 864.47 731.64 -20.91%
EPS 11.93 9.52 11.23 12.50 9.39 15.00 50.00 -21.22%
DPS 0.00 0.00 6.00 5.00 35.00 25.00 20.00 -
NAPS 1.24 1.17 1.12 1.05 0.97 0.94 4.14 -18.18%
Adjusted Per Share Value based on latest NOSH - 384,042
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 174.00 167.15 167.63 172.20 146.85 167.88 142.40 3.39%
EPS 11.44 9.81 10.94 12.17 9.14 14.60 9.76 2.67%
DPS 0.00 0.00 5.84 4.87 34.08 4.86 3.89 -
NAPS 1.2072 1.1391 1.0904 1.0223 0.9444 0.1826 0.8058 6.96%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.42 1.45 1.49 1.95 1.68 10.70 5.88 -
P/RPS 1.35 0.84 0.87 1.10 1.11 1.24 0.80 9.10%
P/EPS 20.59 14.39 13.26 15.60 17.89 14.23 11.72 9.83%
EY 4.86 6.95 7.54 6.41 5.59 7.03 8.53 -8.94%
DY 0.00 0.00 4.03 2.56 20.83 2.34 3.40 -
P/NAPS 1.95 1.24 1.33 1.86 1.73 11.38 1.42 5.42%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 28/02/20 27/02/19 23/02/18 27/02/17 29/02/16 27/02/15 -
Price 3.37 1.39 1.61 1.69 1.98 11.06 7.02 -
P/RPS 1.89 0.81 0.94 0.96 1.31 1.28 0.96 11.94%
P/EPS 28.67 13.79 14.33 13.52 21.08 14.71 14.00 12.67%
EY 3.49 7.25 6.98 7.40 4.74 6.80 7.15 -11.25%
DY 0.00 0.00 3.73 2.96 17.68 2.26 2.85 -
P/NAPS 2.72 1.19 1.44 1.61 2.04 11.77 1.70 8.14%

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