[PIE] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
05-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 15.66%
YoY- -3.34%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 986,191 600,113 698,665 644,593 689,513 648,049 557,665 9.95%
PBT 90,216 27,958 55,650 63,774 61,515 52,249 62,755 6.23%
Tax -16,278 -6,248 -9,237 -17,594 -13,739 -15,590 -15,786 0.51%
NP 73,938 21,710 46,413 46,180 47,776 36,659 46,969 7.84%
-
NP to SH 71,902 20,036 47,069 46,180 47,776 36,659 46,969 7.34%
-
Tax Rate 18.04% 22.35% 16.60% 27.59% 22.33% 29.84% 25.15% -
Total Cost 912,253 578,403 652,252 598,413 641,737 611,390 510,696 10.14%
-
Net Worth 495,414 441,648 43,780 410,924 380,201 349,478 307,304 8.27%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - 19,202 23,042 19,202 5,376 19,203 -
Div Payout % - - 40.80% 49.90% 40.19% 14.67% 40.89% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 495,414 441,648 43,780 410,924 380,201 349,478 307,304 8.27%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 76,826 30.72%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 7.50% 3.62% 6.64% 7.16% 6.93% 5.66% 8.42% -
ROE 14.51% 4.54% 107.51% 11.24% 12.57% 10.49% 15.28% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 256.79 156.26 181.92 167.84 179.54 168.74 725.88 -15.88%
EPS 18.72 5.22 12.26 12.02 12.44 9.55 61.14 -17.88%
DPS 0.00 0.00 5.00 6.00 5.00 1.40 25.00 -
NAPS 1.29 1.15 0.114 1.07 0.99 0.91 4.00 -17.17%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 250.01 152.13 177.12 163.41 174.80 164.29 141.37 9.95%
EPS 18.23 5.08 11.93 11.71 12.11 9.29 11.91 7.34%
DPS 0.00 0.00 4.87 5.84 4.87 1.36 4.87 -
NAPS 1.2559 1.1196 0.111 1.0417 0.9638 0.886 0.779 8.27%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.73 1.49 1.25 1.60 2.23 1.84 6.49 -
P/RPS 1.45 0.95 0.69 0.95 1.24 1.09 0.89 8.46%
P/EPS 19.92 28.56 10.20 13.31 17.93 19.28 10.62 11.04%
EY 5.02 3.50 9.80 7.52 5.58 5.19 9.42 -9.95%
DY 0.00 0.00 4.00 3.75 2.24 0.76 3.85 -
P/NAPS 2.89 1.30 10.96 1.50 2.25 2.02 1.62 10.11%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 19/11/21 20/11/20 15/11/19 05/11/18 06/11/17 07/11/16 16/11/15 -
Price 3.84 2.14 1.48 1.57 2.05 1.88 8.59 -
P/RPS 1.50 1.37 0.81 0.94 1.14 1.11 1.18 4.07%
P/EPS 20.51 41.02 12.08 13.06 16.48 19.69 14.05 6.50%
EY 4.88 2.44 8.28 7.66 6.07 5.08 7.12 -6.09%
DY 0.00 0.00 3.38 3.82 2.44 0.74 2.91 -
P/NAPS 2.98 1.86 12.98 1.47 2.07 2.07 2.15 5.58%

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