[PIE] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
14-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 27.84%
YoY- -129.2%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 618,964 563,286 498,545 212,059 332,233 286,884 337,939 10.60%
PBT 33,995 36,526 32,103 -2,251 10,177 18,473 29,715 2.26%
Tax -8,782 -9,422 -6,693 -775 -1,378 -4,271 -7,430 2.82%
NP 25,213 27,104 25,410 -3,026 8,799 14,202 22,285 2.07%
-
NP to SH 26,099 27,102 24,322 -2,569 8,799 14,202 22,285 2.66%
-
Tax Rate 25.83% 25.80% 20.85% - 13.54% 23.12% 25.00% -
Total Cost 593,751 536,182 473,135 215,085 323,434 272,682 315,654 11.09%
-
Net Worth 560,701 518,456 483,892 430,127 422,446 391,722 376,361 6.86%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - 19,202 23,042 19,202 -
Div Payout % - - - - 218.23% 162.25% 86.17% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 560,701 518,456 483,892 430,127 422,446 391,722 376,361 6.86%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 4.07% 4.81% 5.10% -1.43% 2.65% 4.95% 6.59% -
ROE 4.65% 5.23% 5.03% -0.60% 2.08% 3.63% 5.92% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 161.17 146.67 129.82 55.22 86.51 74.70 88.00 10.60%
EPS 6.57 7.06 6.62 -0.79 2.29 3.70 5.80 2.09%
DPS 0.00 0.00 0.00 0.00 5.00 6.00 5.00 -
NAPS 1.46 1.35 1.26 1.12 1.10 1.02 0.98 6.86%
Adjusted Per Share Value based on latest NOSH - 384,042
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 156.91 142.80 126.39 53.76 84.22 72.73 85.67 10.60%
EPS 6.62 6.87 6.17 -0.65 2.23 3.60 5.65 2.67%
DPS 0.00 0.00 0.00 0.00 4.87 5.84 4.87 -
NAPS 1.4214 1.3143 1.2267 1.0904 1.0709 0.9931 0.9541 6.86%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 2.93 3.14 2.80 1.28 1.29 1.30 2.33 -
P/RPS 1.82 2.14 2.16 2.32 1.49 1.74 2.65 -6.06%
P/EPS 43.11 44.49 44.21 -191.35 56.30 35.15 40.15 1.19%
EY 2.32 2.25 2.26 -0.52 1.78 2.84 2.49 -1.17%
DY 0.00 0.00 0.00 0.00 3.88 4.62 2.15 -
P/NAPS 2.01 2.33 2.22 1.14 1.17 1.27 2.38 -2.77%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 04/08/23 12/08/22 13/08/21 14/08/20 16/08/19 17/08/18 07/08/17 -
Price 2.64 3.28 3.13 1.39 1.15 1.63 2.26 -
P/RPS 1.64 2.24 2.41 2.52 1.33 2.18 2.57 -7.21%
P/EPS 38.85 46.48 49.42 -207.79 50.19 44.08 38.95 -0.04%
EY 2.57 2.15 2.02 -0.48 1.99 2.27 2.57 0.00%
DY 0.00 0.00 0.00 0.00 4.35 3.68 2.21 -
P/NAPS 1.81 2.43 2.48 1.24 1.05 1.60 2.31 -3.98%

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