[PIE] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
16-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 1032.43%
YoY- -38.04%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 563,286 498,545 212,059 332,233 286,884 337,939 255,611 14.06%
PBT 36,526 32,103 -2,251 10,177 18,473 29,715 10,617 22.85%
Tax -9,422 -6,693 -775 -1,378 -4,271 -7,430 -2,381 25.75%
NP 27,104 25,410 -3,026 8,799 14,202 22,285 8,236 21.94%
-
NP to SH 27,102 24,322 -2,569 8,799 14,202 22,285 8,236 21.94%
-
Tax Rate 25.80% 20.85% - 13.54% 23.12% 25.00% 22.43% -
Total Cost 536,182 473,135 215,085 323,434 272,682 315,654 247,375 13.75%
-
Net Worth 518,456 483,892 430,127 422,446 391,722 376,361 341,795 7.18%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - 19,202 23,042 19,202 26,882 -
Div Payout % - - - 218.23% 162.25% 86.17% 326.41% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 518,456 483,892 430,127 422,446 391,722 376,361 341,795 7.18%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 76,808 30.75%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 4.81% 5.10% -1.43% 2.65% 4.95% 6.59% 3.22% -
ROE 5.23% 5.03% -0.60% 2.08% 3.63% 5.92% 2.41% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 146.67 129.82 55.22 86.51 74.70 88.00 332.79 -12.75%
EPS 7.06 6.62 -0.79 2.29 3.70 5.80 11.00 -7.12%
DPS 0.00 0.00 0.00 5.00 6.00 5.00 35.00 -
NAPS 1.35 1.26 1.12 1.10 1.02 0.98 4.45 -18.02%
Adjusted Per Share Value based on latest NOSH - 384,042
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 142.80 126.39 53.76 84.22 72.73 85.67 64.80 14.06%
EPS 6.87 6.17 -0.65 2.23 3.60 5.65 2.09 21.92%
DPS 0.00 0.00 0.00 4.87 5.84 4.87 6.82 -
NAPS 1.3143 1.2267 1.0904 1.0709 0.9931 0.9541 0.8665 7.18%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 3.14 2.80 1.28 1.29 1.30 2.33 12.50 -
P/RPS 2.14 2.16 2.32 1.49 1.74 2.65 3.76 -8.96%
P/EPS 44.49 44.21 -191.35 56.30 35.15 40.15 116.57 -14.82%
EY 2.25 2.26 -0.52 1.78 2.84 2.49 0.86 17.37%
DY 0.00 0.00 0.00 3.88 4.62 2.15 2.80 -
P/NAPS 2.33 2.22 1.14 1.17 1.27 2.38 2.81 -3.07%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 12/08/22 13/08/21 14/08/20 16/08/19 17/08/18 07/08/17 08/08/16 -
Price 3.28 3.13 1.39 1.15 1.63 2.26 2.37 -
P/RPS 2.24 2.41 2.52 1.33 2.18 2.57 0.71 21.09%
P/EPS 46.48 49.42 -207.79 50.19 44.08 38.95 22.10 13.18%
EY 2.15 2.02 -0.48 1.99 2.27 2.57 4.52 -11.64%
DY 0.00 0.00 0.00 4.35 3.68 2.21 14.77 -
P/NAPS 2.43 2.48 1.24 1.05 1.60 2.31 0.53 28.87%

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