[PIE] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
17-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -3.24%
YoY- -34.72%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 235,377 111,362 180,581 141,624 176,069 135,886 136,355 9.51%
PBT 17,196 -423 8,706 8,736 13,590 7,961 13,995 3.48%
Tax -3,845 -147 -684 -1,752 -2,891 -1,829 -4,447 -2.39%
NP 13,351 -570 8,022 6,984 10,699 6,132 9,548 5.74%
-
NP to SH 12,587 991 8,022 6,984 10,699 6,132 9,548 4.70%
-
Tax Rate 22.36% - 7.86% 20.05% 21.27% 22.97% 31.78% -
Total Cost 222,026 111,932 172,559 134,640 165,370 129,754 126,807 9.77%
-
Net Worth 483,892 430,127 422,446 391,722 376,361 341,795 321,083 7.06%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 19,202 23,042 19,202 26,882 19,203 -
Div Payout % - - 239.37% 329.93% 179.48% 438.40% 201.13% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 483,892 430,127 422,446 391,722 376,361 341,795 321,083 7.06%
NOSH 384,042 384,042 384,042 384,042 384,042 76,808 76,814 30.73%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 5.67% -0.51% 4.44% 4.93% 6.08% 4.51% 7.00% -
ROE 2.60% 0.23% 1.90% 1.78% 2.84% 1.79% 2.97% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 61.29 29.00 47.02 36.88 45.85 176.92 177.51 -16.22%
EPS 3.48 -0.15 2.09 1.82 2.79 8.00 12.43 -19.10%
DPS 0.00 0.00 5.00 6.00 5.00 35.00 25.00 -
NAPS 1.26 1.12 1.10 1.02 0.98 4.45 4.18 -18.10%
Adjusted Per Share Value based on latest NOSH - 384,042
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 59.67 28.23 45.78 35.90 44.63 34.45 34.57 9.51%
EPS 3.19 0.25 2.03 1.77 2.71 1.55 2.42 4.70%
DPS 0.00 0.00 4.87 5.84 4.87 6.82 4.87 -
NAPS 1.2267 1.0904 1.0709 0.9931 0.9541 0.8665 0.814 7.06%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.80 1.28 1.29 1.30 2.33 12.50 5.53 -
P/RPS 4.57 4.41 2.74 3.53 5.08 7.07 3.12 6.56%
P/EPS 85.43 496.04 61.76 71.49 83.64 156.57 44.49 11.47%
EY 1.17 0.20 1.62 1.40 1.20 0.64 2.25 -10.31%
DY 0.00 0.00 3.88 4.62 2.15 2.80 4.52 -
P/NAPS 2.22 1.14 1.17 1.27 2.38 2.81 1.32 9.04%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 13/08/21 14/08/20 16/08/19 17/08/18 07/08/17 08/08/16 27/08/15 -
Price 3.13 1.39 1.15 1.63 2.26 2.37 5.95 -
P/RPS 5.11 4.79 2.45 4.42 4.93 1.34 3.35 7.28%
P/EPS 95.50 538.67 55.05 89.63 81.12 29.69 47.87 12.18%
EY 1.05 0.19 1.82 1.12 1.23 3.37 2.09 -10.82%
DY 0.00 0.00 4.35 3.68 2.21 14.77 4.20 -
P/NAPS 2.48 1.24 1.05 1.60 2.31 0.53 1.42 9.72%

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