[PIE] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock

[PIE] P.I.E. INDUSTRIAL BHD

Announcement Date

07-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 92.34%

YoY- 170.58%

Quarter Report

PIE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Cumulative Result
Revenue	212,059	332,233	286,884	337,939	255,611	247,422	272,595	-4.09%
YoY %	-36.17%	15.81%	-15.11%	32.21%	3.31%	-9.23%	-	-
Horiz. %	77.79%	121.88%	105.24%	123.97%	93.77%	90.77%	100.00%	-
PBT	-2,251	10,177	18,473	29,715	10,617	26,407	21,903	-
YoY %	-122.12%	-44.91%	-37.83%	179.88%	-59.79%	20.56%	-	-
Horiz. %	-10.28%	46.46%	84.34%	135.67%	48.47%	120.56%	100.00%	-
Tax	-775	-1,378	-4,271	-7,430	-2,381	-6,609	-4,883	-26.39%
YoY %	43.76%	67.74%	42.52%	-212.05%	63.97%	-35.35%	-	-
Horiz. %	15.87%	28.22%	87.47%	152.16%	48.76%	135.35%	100.00%	-
NP	-3,026	8,799	14,202	22,285	8,236	19,798	17,020	-
YoY %	-134.39%	-38.04%	-36.27%	170.58%	-58.40%	16.32%	-	-
Horiz. %	-17.78%	51.70%	83.44%	130.93%	48.39%	116.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,569	8,799	14,202	22,285	8,236	19,798	17,020	-
YoY %	-129.20%	-38.04%	-36.27%	170.58%	-58.40%	16.32%	-	-
Horiz. %	-15.09%	51.70%	83.44%	130.93%	48.39%	116.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	13.54%	23.12%	25.00%	22.43%	25.03%	22.29%	-
YoY %	-	-41.44%	-7.52%	11.46%	-10.39%	12.29%	-	-
Horiz. %	-	60.74%	103.72%	112.16%	100.63%	112.29%	100.00%	-
Total Cost	215,085	323,434	272,682	315,654	247,375	227,624	255,575	-2.83%
YoY %	-33.50%	18.61%	-13.61%	27.60%	8.68%	-10.94%	-	-
Horiz. %	84.16%	126.55%	106.69%	123.51%	96.79%	89.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	430,127	422,446	391,722	376,361	341,795	321,007	292,363	6.64%
YoY %	1.82%	7.84%	4.08%	10.11%	6.48%	9.80%	-	-
Horiz. %	147.12%	144.49%	133.98%	128.73%	116.91%	109.80%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	19,202	23,042	19,202	26,882	19,198	15,347	-
YoY %	-	-16.67%	20.00%	-28.57%	40.03%	25.09%	-	-
Horiz. %	-	125.12%	150.14%	125.12%	175.16%	125.09%	100.00%	-
Div Payout %	-	218.23%	162.25%	86.17%	326.41%	96.97%	90.17%	-
YoY %	-	34.50%	88.29%	-73.60%	236.61%	7.54%	-	-
Horiz. %	-	242.02%	179.94%	95.56%	361.99%	107.54%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	430,127	422,446	391,722	376,361	341,795	321,007	292,363	6.64%
YoY %	1.82%	7.84%	4.08%	10.11%	6.48%	9.80%	-	-
Horiz. %	147.12%	144.49%	133.98%	128.73%	116.91%	109.80%	100.00%	-
NOSH	384,042	384,042	384,042	384,042	76,808	76,795	76,735	30.75%
YoY %	0.00%	0.00%	0.00%	400.00%	0.02%	0.08%	-	-
Horiz. %	500.48%	500.48%	500.48%	500.48%	100.10%	100.08%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	-1.43%	2.65%	4.95%	6.59%	3.22%	8.00%	6.24%	-
YoY %	-153.96%	-46.46%	-24.89%	104.66%	-59.75%	28.21%	-	-
Horiz. %	-22.92%	42.47%	79.33%	105.61%	51.60%	128.21%	100.00%	-
ROE	-0.60%	2.08%	3.63%	5.92%	2.41%	6.17%	5.82%	-
YoY %	-128.85%	-42.70%	-38.68%	145.64%	-60.94%	6.01%	-	-
Horiz. %	-10.31%	35.74%	62.37%	101.72%	41.41%	106.01%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	55.22	86.51	74.70	88.00	332.79	322.18	355.24	-26.65%
YoY %	-36.17%	15.81%	-15.11%	-73.56%	3.29%	-9.31%	-	-
Horiz. %	15.54%	24.35%	21.03%	24.77%	93.68%	90.69%	100.00%	-
EPS	-0.79	2.29	3.70	5.80	11.00	25.78	22.18	-
YoY %	-134.50%	-38.11%	-36.21%	-47.27%	-57.33%	16.23%	-	-
Horiz. %	-3.56%	10.32%	16.68%	26.15%	49.59%	116.23%	100.00%	-
DPS	0.00	5.00	6.00	5.00	35.00	25.00	20.00	-
YoY %	0.00%	-16.67%	20.00%	-85.71%	40.00%	25.00%	-	-
Horiz. %	0.00%	25.00%	30.00%	25.00%	175.00%	125.00%	100.00%	-
NAPS	1.12	1.10	1.02	0.98	4.45	4.18	3.81	-18.44%
YoY %	1.82%	7.84%	4.08%	-77.98%	6.46%	9.71%	-	-
Horiz. %	29.40%	28.87%	26.77%	25.72%	116.80%	109.71%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 384,042
RPS	53.76	84.22	72.73	85.67	64.80	62.72	69.11	-4.09%
YoY %	-36.17%	15.80%	-15.10%	32.21%	3.32%	-9.25%	-	-
Horiz. %	77.79%	121.86%	105.24%	123.96%	93.76%	90.75%	100.00%	-
EPS	-0.65	2.23	3.60	5.65	2.09	5.02	4.31	-
YoY %	-129.15%	-38.06%	-36.28%	170.33%	-58.37%	16.47%	-	-
Horiz. %	-15.08%	51.74%	83.53%	131.09%	48.49%	116.47%	100.00%	-
DPS	0.00	4.87	5.84	4.87	6.82	4.87	3.89	-
YoY %	0.00%	-16.61%	19.92%	-28.59%	40.04%	25.19%	-	-
Horiz. %	0.00%	125.19%	150.13%	125.19%	175.32%	125.19%	100.00%	-
NAPS	1.0904	1.0709	0.9931	0.9541	0.8665	0.8138	0.7412	6.63%
YoY %	1.82%	7.83%	4.09%	10.11%	6.48%	9.79%	-	-
Horiz. %	147.11%	144.48%	133.99%	128.72%	116.91%	109.79%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	1.28	1.29	1.30	2.33	12.50	5.53	6.95	-
P/RPS	2.32	1.49	1.74	2.65	3.76	1.72	1.96	2.84%
YoY %	55.70%	-14.37%	-34.34%	-29.52%	118.60%	-12.24%	-	-
Horiz. %	118.37%	76.02%	88.78%	135.20%	191.84%	87.76%	100.00%	-
P/EPS	-191.35	56.30	35.15	40.15	116.57	21.45	31.33	-
YoY %	-439.88%	60.17%	-12.45%	-65.56%	443.45%	-31.54%	-	-
Horiz. %	-610.76%	179.70%	112.19%	128.15%	372.07%	68.46%	100.00%	-
EY	-0.52	1.78	2.84	2.49	0.86	4.66	3.19	-
YoY %	-129.21%	-37.32%	14.06%	189.53%	-81.55%	46.08%	-	-
Horiz. %	-16.30%	55.80%	89.03%	78.06%	26.96%	146.08%	100.00%	-
DY	0.00	3.88	4.62	2.15	2.80	4.52	2.88	-
YoY %	0.00%	-16.02%	114.88%	-23.21%	-38.05%	56.94%	-	-
Horiz. %	0.00%	134.72%	160.42%	74.65%	97.22%	156.94%	100.00%	-
P/NAPS	1.14	1.17	1.27	2.38	2.81	1.32	1.82	-7.49%
YoY %	-2.56%	-7.87%	-46.64%	-15.30%	112.88%	-27.47%	-	-
Horiz. %	62.64%	64.29%	69.78%	130.77%	154.40%	72.53%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	14/08/20	16/08/19	17/08/18	07/08/17	08/08/16	27/08/15	15/08/14	-
Price	1.39	1.15	1.63	2.26	2.37	5.95	6.92	-
P/RPS	2.52	1.33	2.18	2.57	0.71	1.85	1.95	4.36%
YoY %	89.47%	-38.99%	-15.18%	261.97%	-61.62%	-5.13%	-	-
Horiz. %	129.23%	68.21%	111.79%	131.79%	36.41%	94.87%	100.00%	-
P/EPS	-207.79	50.19	44.08	38.95	22.10	23.08	31.20	-
YoY %	-514.01%	13.86%	13.17%	76.24%	-4.25%	-26.03%	-	-
Horiz. %	-665.99%	160.87%	141.28%	124.84%	70.83%	73.97%	100.00%	-
EY	-0.48	1.99	2.27	2.57	4.52	4.33	3.21	-
YoY %	-124.12%	-12.33%	-11.67%	-43.14%	4.39%	34.89%	-	-
Horiz. %	-14.95%	61.99%	70.72%	80.06%	140.81%	134.89%	100.00%	-
DY	0.00	4.35	3.68	2.21	14.77	4.20	2.89	-
YoY %	0.00%	18.21%	66.52%	-85.04%	251.67%	45.33%	-	-
Horiz. %	0.00%	150.52%	127.34%	76.47%	511.07%	145.33%	100.00%	-
P/NAPS	1.24	1.05	1.60	2.31	0.53	1.42	1.82	-6.18%
YoY %	18.10%	-34.38%	-30.74%	335.85%	-62.68%	-21.98%	-	-
Horiz. %	68.13%	57.69%	87.91%	126.92%	29.12%	78.02%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos