[PIE] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 196.56%
YoY- 237.36%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 297,153 341,415 285,879 246,866 160,626 199,950 183,287 8.38%
PBT 30,324 25,590 24,720 40,231 12,974 22,823 31,212 -0.47%
Tax -2,181 1,819 -2,908 -5,154 -2,006 -2,000 -7,352 -18.32%
NP 28,143 27,409 21,812 35,077 10,968 20,823 23,860 2.78%
-
NP to SH 29,693 28,824 21,153 35,676 10,575 20,823 23,860 3.71%
-
Tax Rate 7.19% -7.11% 11.76% 12.81% 15.46% 8.76% 23.56% -
Total Cost 269,010 314,006 264,067 211,789 149,658 179,127 159,427 9.10%
-
Net Worth 610,626 560,701 518,456 476,212 449,329 430,127 403,244 7.15%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 610,626 560,701 518,456 476,212 449,329 430,127 403,244 7.15%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 9.47% 8.03% 7.63% 14.21% 6.83% 10.41% 13.02% -
ROE 4.86% 5.14% 4.08% 7.49% 2.35% 4.84% 5.92% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 77.38 88.90 74.44 64.28 41.83 52.06 47.73 8.38%
EPS 7.33 7.14 5.68 9.13 2.86 5.42 6.21 2.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.46 1.35 1.24 1.17 1.12 1.05 7.15%
Adjusted Per Share Value based on latest NOSH - 384,042
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 77.38 88.90 74.44 64.28 41.83 52.06 47.73 8.38%
EPS 7.33 7.14 5.68 9.13 2.86 5.42 6.21 2.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.46 1.35 1.24 1.17 1.12 1.05 7.15%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.25 2.60 3.80 2.42 1.45 1.49 1.95 -
P/RPS 4.20 2.92 5.10 3.76 3.47 2.86 4.09 0.44%
P/EPS 42.03 34.64 68.99 26.05 52.66 27.48 31.39 4.98%
EY 2.38 2.89 1.45 3.84 1.90 3.64 3.19 -4.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.78 2.81 1.95 1.24 1.33 1.86 1.55%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 24/02/23 25/02/22 26/02/21 28/02/20 27/02/19 23/02/18 -
Price 3.39 3.27 2.71 3.37 1.39 1.61 1.69 -
P/RPS 4.38 3.68 3.64 5.24 3.32 3.09 3.54 3.61%
P/EPS 43.85 43.57 49.20 36.28 50.48 29.69 27.20 8.28%
EY 2.28 2.30 2.03 2.76 1.98 3.37 3.68 -7.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 2.24 2.01 2.72 1.19 1.44 1.61 4.77%

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