[PIE] YoY 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- 16.24%
YoY- 335.05%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 240,780 227,428 166,482 174,422 158,057 130,157 152,538 7.89%
PBT 17,883 17,235 22,650 14,090 2,516 6,092 18,009 -0.11%
Tax -4,431 -3,467 -5,859 -5,972 -650 -1,495 -4,042 1.54%
NP 13,452 13,768 16,791 8,118 1,866 4,597 13,967 -0.62%
-
NP to SH 11,905 12,030 17,447 8,118 1,866 4,597 13,967 -2.62%
-
Tax Rate 24.78% 20.12% 25.87% 42.38% 25.83% 24.54% 22.44% -
Total Cost 227,328 213,660 149,691 166,304 156,191 125,560 138,571 8.59%
-
Net Worth 495,414 441,648 43,780 410,924 380,201 349,478 340,339 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 - - - - - - - -
Div Payout % - - - - - - - -
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 43,780 410,924 380,201 349,478 340,339 6.45%
NOSH 384,042 384,042 384,042 384,042 384,042 384,041 76,826 30.72%
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 5.59% 6.05% 10.09% 4.65% 1.18% 3.53% 9.16% -
ROE 2.40% 2.72% 39.85% 1.98% 0.49% 1.32% 4.10% -
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 62.70 59.22 43.35 45.42 41.16 33.89 198.55 -17.46%
EPS 3.50 3.58 4.37 2.11 0.49 1.20 18.18 -23.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 61.04 57.65 42.20 44.22 40.07 33.00 38.67 7.89%
EPS 3.02 3.05 4.42 2.06 0.47 1.17 3.54 -2.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2559 1.1196 0.111 1.0417 0.9638 0.886 0.8628 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 5.95 2.52 2.88 3.52 5.42 5.43 3.27 10.48%
P/EPS 120.33 47.57 27.51 75.69 458.96 153.72 35.70 22.42%
EY 0.83 2.10 3.63 1.32 0.22 0.65 2.80 -18.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 6.12 3.61 3.41 3.46 4.98 5.55 4.33 5.93%
P/EPS 123.87 68.32 32.58 74.27 421.91 157.06 47.25 17.40%
EY 0.81 1.46 3.07 1.35 0.24 0.64 2.12 -14.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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