[PIE] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 48.95%
YoY- 282.91%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 723,911 919,763 823,863 739,325 439,487 498,715 461,306 7.79%
PBT 46,005 58,652 56,472 49,986 14,984 32,827 32,562 5.92%
Tax -10,475 -13,053 -13,090 -11,124 -4,242 -7,237 -10,243 0.37%
NP 35,530 45,599 43,382 38,862 10,742 25,590 22,319 8.04%
-
NP to SH 35,847 45,717 42,797 36,227 9,461 28,130 22,319 8.20%
-
Tax Rate 22.77% 22.25% 23.18% 22.25% 28.31% 22.05% 31.46% -
Total Cost 688,381 874,164 780,481 700,463 428,745 473,125 438,987 7.77%
-
Net Worth 647,183 579,903 533,818 495,414 441,648 43,780 410,924 7.85%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - 23,042 -
Div Payout % - - - - - - 103.24% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 647,183 579,903 533,818 495,414 441,648 43,780 410,924 7.85%
NOSH 387,535 384,042 384,042 384,042 384,042 384,042 384,042 0.15%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 4.91% 4.96% 5.27% 5.26% 2.44% 5.13% 4.84% -
ROE 5.54% 7.88% 8.02% 7.31% 2.14% 64.25% 5.43% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 186.80 239.50 214.52 192.51 114.44 129.86 120.12 7.62%
EPS 9.25 11.87 11.30 10.12 2.80 6.66 5.81 8.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 1.67 1.51 1.39 1.29 1.15 0.114 1.07 7.69%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 183.52 233.17 208.86 187.43 111.41 126.43 116.94 7.79%
EPS 9.09 11.59 10.85 9.18 2.40 7.13 5.66 8.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.84 -
NAPS 1.6407 1.4701 1.3533 1.2559 1.1196 0.111 1.0417 7.85%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 5.31 2.98 2.77 3.73 1.49 1.25 1.60 -
P/RPS 2.84 1.24 1.29 1.94 1.30 0.96 1.33 13.46%
P/EPS 57.41 25.03 24.86 39.54 60.48 17.07 27.53 13.01%
EY 1.74 3.99 4.02 2.53 1.65 5.86 3.63 -11.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.75 -
P/NAPS 3.18 1.97 1.99 2.89 1.30 10.96 1.50 13.32%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 08/11/24 17/11/23 17/11/22 19/11/21 20/11/20 15/11/19 05/11/18 -
Price 5.40 3.10 2.56 3.84 2.14 1.48 1.57 -
P/RPS 2.89 1.29 1.19 1.99 1.87 1.14 1.31 14.08%
P/EPS 58.38 26.04 22.97 40.71 86.87 20.21 27.01 13.69%
EY 1.71 3.84 4.35 2.46 1.15 4.95 3.70 -12.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.82 -
P/NAPS 3.23 2.05 1.84 2.98 1.86 12.98 1.47 14.00%

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
Post a Comment