[PIE] YoY 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- -5.42%
YoY- -1.04%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 244,505 300,799 260,578 240,780 227,428 166,482 174,422 5.78%
PBT 10,799 24,657 19,947 17,883 17,235 22,650 14,090 -4.33%
Tax -2,204 -4,271 -3,668 -4,431 -3,467 -5,859 -5,972 -15.29%
NP 8,595 20,386 16,279 13,452 13,768 16,791 8,118 0.95%
-
NP to SH 8,836 19,618 15,696 11,905 12,030 17,447 8,118 1.42%
-
Tax Rate 20.41% 17.32% 18.39% 24.78% 20.12% 25.87% 42.38% -
Total Cost 235,910 280,413 244,299 227,328 213,660 149,691 166,304 5.99%
-
Net Worth 658,755 579,903 533,818 495,414 441,648 43,780 410,924 8.17%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 658,755 579,903 533,818 495,414 441,648 43,780 410,924 8.17%
NOSH 394,464 384,042 384,042 384,042 384,042 384,042 384,042 0.44%
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 3.52% 6.78% 6.25% 5.59% 6.05% 10.09% 4.65% -
ROE 1.34% 3.38% 2.94% 2.40% 2.72% 39.85% 1.98% -
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 61.98 78.32 67.85 62.70 59.22 43.35 45.42 5.31%
EPS 2.24 5.31 4.24 3.50 3.58 4.37 2.11 1.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 61.98 76.26 66.06 61.04 57.65 42.20 44.22 5.78%
EPS 2.24 4.97 3.98 3.02 3.05 4.42 2.06 1.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.4701 1.3533 1.2559 1.1196 0.111 1.0417 8.17%
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 8.57 3.80 4.08 5.95 2.52 2.88 3.52 15.97%
P/EPS 237.05 58.34 67.77 120.33 47.57 27.51 75.69 20.93%
EY 0.42 1.71 1.48 0.83 2.10 3.63 1.32 -17.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 8.71 3.96 3.77 6.12 3.61 3.41 3.46 16.61%
P/EPS 241.07 60.69 62.64 123.87 68.32 32.58 74.27 21.65%
EY 0.41 1.65 1.60 0.81 1.46 3.07 1.35 -17.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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