[PIE] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 156.5%
YoY- -12.73%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 285,879 246,866 160,626 199,950 183,287 193,518 262,281 1.44%
PBT 24,720 40,231 12,974 22,823 31,212 29,023 35,540 -5.86%
Tax -2,908 -5,154 -2,006 -2,000 -7,352 -5,790 -11,714 -20.70%
NP 21,812 35,077 10,968 20,823 23,860 23,233 23,826 -1.45%
-
NP to SH 21,153 35,676 10,575 20,823 23,860 23,233 23,826 -1.96%
-
Tax Rate 11.76% 12.81% 15.46% 8.76% 23.56% 19.95% 32.96% -
Total Cost 264,067 211,789 149,658 179,127 159,427 170,285 238,455 1.71%
-
Net Worth 518,456 476,212 449,329 430,127 403,244 372,520 71,740 39.00%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 518,456 476,212 449,329 430,127 403,244 372,520 71,740 39.00%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 76,320 30.87%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 7.63% 14.21% 6.83% 10.41% 13.02% 12.01% 9.08% -
ROE 4.08% 7.49% 2.35% 4.84% 5.92% 6.24% 33.21% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 74.44 64.28 41.83 52.06 47.73 50.39 343.66 -22.48%
EPS 5.68 9.13 2.86 5.42 6.21 6.05 6.20 -1.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.24 1.17 1.12 1.05 0.97 0.94 6.21%
Adjusted Per Share Value based on latest NOSH - 384,042
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 72.47 62.58 40.72 50.69 46.46 49.06 66.49 1.44%
EPS 5.36 9.04 2.68 5.28 6.05 5.89 6.04 -1.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3143 1.2072 1.1391 1.0904 1.0223 0.9444 0.1819 38.99%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 3.80 2.42 1.45 1.49 1.95 1.68 10.70 -
P/RPS 5.10 3.76 3.47 2.86 4.09 3.33 3.11 8.58%
P/EPS 68.99 26.05 52.66 27.48 31.39 27.77 34.27 12.35%
EY 1.45 3.84 1.90 3.64 3.19 3.60 2.92 -11.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 1.95 1.24 1.33 1.86 1.73 11.38 -20.77%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 26/02/21 28/02/20 27/02/19 23/02/18 27/02/17 29/02/16 -
Price 2.71 3.37 1.39 1.61 1.69 1.98 11.06 -
P/RPS 3.64 5.24 3.32 3.09 3.54 3.93 3.22 2.06%
P/EPS 49.20 36.28 50.48 29.69 27.20 32.73 35.43 5.61%
EY 2.03 2.76 1.98 3.37 3.68 3.06 2.82 -5.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.72 1.19 1.44 1.61 2.04 11.77 -25.49%

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