[PIE] YoY TTM Result on 30-Jun-2024 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
09-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 7.33%
YoY- 8.08%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,077,359 1,220,957 1,089,945 972,839 539,167 706,605 628,228 9.39%
PBT 90,187 79,532 79,127 89,568 33,373 47,090 52,200 9.53%
Tax -14,723 -10,632 -16,761 -15,314 -8,640 -9,350 -12,272 3.07%
NP 75,464 68,900 62,366 74,254 24,733 37,740 39,928 11.18%
-
NP to SH 76,322 70,618 60,158 72,027 25,453 37,740 39,928 11.39%
-
Tax Rate 16.32% 13.37% 21.18% 17.10% 25.89% 19.86% 23.51% -
Total Cost 1,001,895 1,152,057 1,027,579 898,585 514,434 668,865 588,300 9.27%
-
Net Worth 633,669 560,701 518,456 483,892 430,127 422,446 391,722 8.33%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - 19,202 23,042 -
Div Payout % - - - - - 50.88% 57.71% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 633,669 560,701 518,456 483,892 430,127 422,446 391,722 8.33%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 7.00% 5.64% 5.72% 7.63% 4.59% 5.34% 6.36% -
ROE 12.04% 12.59% 11.60% 14.88% 5.92% 8.93% 10.19% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 280.53 317.92 283.81 253.32 140.39 183.99 163.58 9.39%
EPS 19.87 18.39 15.66 18.75 6.63 9.83 10.40 11.38%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 6.00 -
NAPS 1.65 1.46 1.35 1.26 1.12 1.10 1.02 8.33%
Adjusted Per Share Value based on latest NOSH - 384,042
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 273.12 309.52 276.31 246.62 136.68 179.13 159.26 9.39%
EPS 19.35 17.90 15.25 18.26 6.45 9.57 10.12 11.39%
DPS 0.00 0.00 0.00 0.00 0.00 4.87 5.84 -
NAPS 1.6064 1.4214 1.3143 1.2267 1.0904 1.0709 0.9931 8.33%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 6.26 2.93 3.14 2.80 1.28 1.29 1.30 -
P/RPS 2.23 0.92 1.11 1.11 0.91 0.70 0.79 18.86%
P/EPS 31.50 15.93 20.05 14.93 19.31 13.13 12.50 16.63%
EY 3.17 6.28 4.99 6.70 5.18 7.62 8.00 -14.28%
DY 0.00 0.00 0.00 0.00 0.00 3.88 4.62 -
P/NAPS 3.79 2.01 2.33 2.22 1.14 1.17 1.27 19.96%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 09/08/24 04/08/23 12/08/22 13/08/21 14/08/20 16/08/19 17/08/18 -
Price 5.52 2.64 3.28 3.13 1.39 1.15 1.63 -
P/RPS 1.97 0.83 1.16 1.24 0.99 0.63 1.00 11.95%
P/EPS 27.78 14.36 20.94 16.69 20.97 11.70 15.68 9.99%
EY 3.60 6.97 4.78 5.99 4.77 8.55 6.38 -9.08%
DY 0.00 0.00 0.00 0.00 0.00 4.35 3.68 -
P/NAPS 3.35 1.81 2.43 2.48 1.24 1.05 1.60 13.09%

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