[PIE] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
17-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -8.51%
YoY- -20.95%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 972,839 539,167 706,605 628,228 661,613 670,430 536,555 10.41%
PBT 89,568 33,373 47,090 52,200 65,091 64,166 55,278 8.36%
Tax -15,314 -8,640 -9,350 -12,272 -14,584 -18,137 -13,990 1.51%
NP 74,254 24,733 37,740 39,928 50,507 46,029 41,288 10.26%
-
NP to SH 72,027 25,453 37,740 39,928 50,507 46,029 41,288 9.70%
-
Tax Rate 17.10% 25.89% 19.86% 23.51% 22.41% 28.27% 25.31% -
Total Cost 898,585 514,434 668,865 588,300 611,106 624,401 495,267 10.42%
-
Net Worth 483,892 430,127 422,446 391,722 376,361 307,232 307,256 7.85%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 19,202 23,042 19,202 5,376 19,203 -
Div Payout % - - 50.88% 57.71% 38.02% 11.68% 46.51% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 483,892 430,127 422,446 391,722 376,361 307,232 307,256 7.85%
NOSH 384,042 384,042 384,042 384,042 384,042 76,808 76,814 30.73%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 7.63% 4.59% 5.34% 6.36% 7.63% 6.87% 7.70% -
ROE 14.88% 5.92% 8.93% 10.19% 13.42% 14.98% 13.44% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 253.32 140.39 183.99 163.58 172.28 872.86 698.51 -15.54%
EPS 18.75 6.63 9.83 10.40 13.15 59.93 53.75 -16.08%
DPS 0.00 0.00 5.00 6.00 5.00 7.00 25.00 -
NAPS 1.26 1.12 1.10 1.02 0.98 4.00 4.00 -17.49%
Adjusted Per Share Value based on latest NOSH - 384,042
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 246.62 136.68 179.13 159.26 167.72 169.96 136.02 10.41%
EPS 18.26 6.45 9.57 10.12 12.80 11.67 10.47 9.70%
DPS 0.00 0.00 4.87 5.84 4.87 1.36 4.87 -
NAPS 1.2267 1.0904 1.0709 0.9931 0.9541 0.7789 0.7789 7.85%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.80 1.28 1.29 1.30 2.33 12.50 5.53 -
P/RPS 1.11 0.91 0.70 0.79 1.35 1.43 0.79 5.82%
P/EPS 14.93 19.31 13.13 12.50 17.72 20.86 10.29 6.39%
EY 6.70 5.18 7.62 8.00 5.64 4.79 9.72 -6.00%
DY 0.00 0.00 3.88 4.62 2.15 0.56 4.52 -
P/NAPS 2.22 1.14 1.17 1.27 2.38 3.13 1.38 8.23%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 13/08/21 14/08/20 16/08/19 17/08/18 07/08/17 08/08/16 27/08/15 -
Price 3.13 1.39 1.15 1.63 2.26 2.37 5.95 -
P/RPS 1.24 0.99 0.63 1.00 1.31 0.27 0.85 6.49%
P/EPS 16.69 20.97 11.70 15.68 17.18 3.95 11.07 7.07%
EY 5.99 4.77 8.55 6.38 5.82 25.29 9.03 -6.60%
DY 0.00 0.00 4.35 3.68 2.21 2.95 4.20 -
P/NAPS 2.48 1.24 1.05 1.60 2.31 0.59 1.49 8.85%

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