[PIE] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 1178.67%
YoY- 2.7%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 246,866 160,626 199,950 183,287 193,518 262,281 157,705 7.74%
PBT 40,231 12,974 22,823 31,212 29,023 35,540 18,339 13.97%
Tax -5,154 -2,006 -2,000 -7,352 -5,790 -11,714 -5,135 0.06%
NP 35,077 10,968 20,823 23,860 23,233 23,826 13,204 17.66%
-
NP to SH 35,676 10,575 20,823 23,860 23,233 23,826 13,204 17.99%
-
Tax Rate 12.81% 15.46% 8.76% 23.56% 19.95% 32.96% 28.00% -
Total Cost 211,789 149,658 179,127 159,427 170,285 238,455 144,501 6.57%
-
Net Worth 476,212 449,329 430,127 403,244 372,520 71,740 307,237 7.57%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 476,212 449,329 430,127 403,244 372,520 71,740 307,237 7.57%
NOSH 384,042 384,042 384,042 384,042 384,042 76,320 76,809 30.73%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 14.21% 6.83% 10.41% 13.02% 12.01% 9.08% 8.37% -
ROE 7.49% 2.35% 4.84% 5.92% 6.24% 33.21% 4.30% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 64.28 41.83 52.06 47.73 50.39 343.66 205.32 -17.58%
EPS 9.13 2.86 5.42 6.21 6.05 6.20 17.00 -9.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.17 1.12 1.05 0.97 0.94 4.00 -17.71%
Adjusted Per Share Value based on latest NOSH - 384,042
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 62.58 40.72 50.69 46.46 49.06 66.49 39.98 7.74%
EPS 9.04 2.68 5.28 6.05 5.89 6.04 3.35 17.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2072 1.1391 1.0904 1.0223 0.9444 0.1819 0.7789 7.56%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.42 1.45 1.49 1.95 1.68 10.70 5.88 -
P/RPS 3.76 3.47 2.86 4.09 3.33 3.11 2.86 4.66%
P/EPS 26.05 52.66 27.48 31.39 27.77 34.27 34.20 -4.43%
EY 3.84 1.90 3.64 3.19 3.60 2.92 2.92 4.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.24 1.33 1.86 1.73 11.38 1.47 4.81%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 28/02/20 27/02/19 23/02/18 27/02/17 29/02/16 27/02/15 -
Price 3.37 1.39 1.61 1.69 1.98 11.06 7.02 -
P/RPS 5.24 3.32 3.09 3.54 3.93 3.22 3.42 7.36%
P/EPS 36.28 50.48 29.69 27.20 32.73 35.43 40.84 -1.95%
EY 2.76 1.98 3.37 3.68 3.06 2.82 2.45 2.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 1.19 1.44 1.61 2.04 11.77 1.76 7.51%

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