[PIE] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
05-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 57.15%
YoY- -7.59%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 739,325 439,487 498,715 461,306 495,996 385,768 399,960 10.77%
PBT 49,986 14,984 32,827 32,562 32,231 16,709 44,416 1.98%
Tax -11,124 -4,242 -7,237 -10,243 -8,080 -3,876 -10,652 0.72%
NP 38,862 10,742 25,590 22,319 24,151 12,833 33,764 2.36%
-
NP to SH 36,227 9,461 28,130 22,319 24,151 12,833 33,764 1.17%
-
Tax Rate 22.25% 28.31% 22.05% 31.46% 25.07% 23.20% 23.98% -
Total Cost 700,463 428,745 473,125 438,987 471,845 372,935 366,196 11.40%
-
Net Worth 495,414 441,648 43,780 410,924 380,201 349,478 340,251 6.45%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - 23,042 19,202 134,414 19,201 -
Div Payout % - - - 103.24% 79.51% 1,047.41% 56.87% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 495,414 441,648 43,780 410,924 380,201 349,478 340,251 6.45%
NOSH 384,042 384,042 384,042 384,042 384,042 384,041 76,806 30.73%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 5.26% 2.44% 5.13% 4.84% 4.87% 3.33% 8.44% -
ROE 7.31% 2.14% 64.25% 5.43% 6.35% 3.67% 9.92% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 192.51 114.44 129.86 120.12 129.15 100.45 520.74 -15.26%
EPS 10.12 2.80 6.66 5.81 6.29 3.34 43.96 -21.69%
DPS 0.00 0.00 0.00 6.00 5.00 35.00 25.00 -
NAPS 1.29 1.15 0.114 1.07 0.99 0.91 4.43 -18.57%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 187.43 111.41 126.43 116.94 125.74 97.80 101.39 10.77%
EPS 9.18 2.40 7.13 5.66 6.12 3.25 8.56 1.17%
DPS 0.00 0.00 0.00 5.84 4.87 34.08 4.87 -
NAPS 1.2559 1.1196 0.111 1.0417 0.9638 0.886 0.8626 6.45%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.73 1.49 1.25 1.60 2.23 1.84 6.49 -
P/RPS 1.94 1.30 0.96 1.33 1.73 1.83 1.25 7.59%
P/EPS 39.54 60.48 17.07 27.53 35.46 55.06 14.76 17.83%
EY 2.53 1.65 5.86 3.63 2.82 1.82 6.77 -15.11%
DY 0.00 0.00 0.00 3.75 2.24 19.02 3.85 -
P/NAPS 2.89 1.30 10.96 1.50 2.25 2.02 1.47 11.91%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 19/11/21 20/11/20 15/11/19 05/11/18 06/11/17 07/11/16 16/11/15 -
Price 3.84 2.14 1.48 1.57 2.05 1.88 8.59 -
P/RPS 1.99 1.87 1.14 1.31 1.59 1.87 1.65 3.16%
P/EPS 40.71 86.87 20.21 27.01 32.60 56.26 19.54 13.00%
EY 2.46 1.15 4.95 3.70 3.07 1.78 5.12 -11.48%
DY 0.00 0.00 0.00 3.82 2.44 18.62 2.91 -
P/NAPS 2.98 1.86 12.98 1.47 2.07 2.07 1.94 7.40%

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