[PIE] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
06-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 8.37%
YoY- 88.19%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 439,487 498,715 461,306 495,996 385,768 399,960 404,022 1.41%
PBT 14,984 32,827 32,562 32,231 16,709 44,416 32,435 -12.06%
Tax -4,242 -7,237 -10,243 -8,080 -3,876 -10,652 -7,129 -8.28%
NP 10,742 25,590 22,319 24,151 12,833 33,764 25,306 -13.29%
-
NP to SH 9,461 28,130 22,319 24,151 12,833 33,764 25,306 -15.11%
-
Tax Rate 28.31% 22.05% 31.46% 25.07% 23.20% 23.98% 21.98% -
Total Cost 428,745 473,125 438,987 471,845 372,935 366,196 378,716 2.08%
-
Net Worth 441,648 43,780 410,924 380,201 349,478 340,251 301,645 6.55%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - 23,042 19,202 134,414 19,201 15,350 -
Div Payout % - - 103.24% 79.51% 1,047.41% 56.87% 60.66% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 441,648 43,780 410,924 380,201 349,478 340,251 301,645 6.55%
NOSH 384,042 384,042 384,042 384,042 384,041 76,806 76,754 30.74%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 2.44% 5.13% 4.84% 4.87% 3.33% 8.44% 6.26% -
ROE 2.14% 64.25% 5.43% 6.35% 3.67% 9.92% 8.39% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 114.44 129.86 120.12 129.15 100.45 520.74 526.38 -22.43%
EPS 2.80 6.66 5.81 6.29 3.34 43.96 32.97 -33.67%
DPS 0.00 0.00 6.00 5.00 35.00 25.00 20.00 -
NAPS 1.15 0.114 1.07 0.99 0.91 4.43 3.93 -18.50%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 111.41 126.43 116.94 125.74 97.80 101.39 102.42 1.41%
EPS 2.40 7.13 5.66 6.12 3.25 8.56 6.42 -15.11%
DPS 0.00 0.00 5.84 4.87 34.08 4.87 3.89 -
NAPS 1.1196 0.111 1.0417 0.9638 0.886 0.8626 0.7647 6.55%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.49 1.25 1.60 2.23 1.84 6.49 6.40 -
P/RPS 1.30 0.96 1.33 1.73 1.83 1.25 1.22 1.06%
P/EPS 60.48 17.07 27.53 35.46 55.06 14.76 19.41 20.83%
EY 1.65 5.86 3.63 2.82 1.82 6.77 5.15 -17.26%
DY 0.00 0.00 3.75 2.24 19.02 3.85 3.13 -
P/NAPS 1.30 10.96 1.50 2.25 2.02 1.47 1.63 -3.69%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/11/20 15/11/19 05/11/18 06/11/17 07/11/16 16/11/15 14/11/14 -
Price 2.14 1.48 1.57 2.05 1.88 8.59 7.15 -
P/RPS 1.87 1.14 1.31 1.59 1.87 1.65 1.36 5.44%
P/EPS 86.87 20.21 27.01 32.60 56.26 19.54 21.69 25.99%
EY 1.15 4.95 3.70 3.07 1.78 5.12 4.61 -20.64%
DY 0.00 0.00 3.82 2.44 18.62 2.91 2.80 -
P/NAPS 1.86 12.98 1.47 2.07 2.07 1.94 1.82 0.36%

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