[PIE] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
15-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 24.72%
YoY- 1.93%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,109,743 986,191 600,113 698,665 644,593 689,513 648,049 9.37%
PBT 81,191 90,216 27,958 55,650 63,774 61,515 52,249 7.61%
Tax -15,998 -16,278 -6,248 -9,237 -17,594 -13,739 -15,590 0.43%
NP 65,193 73,938 21,710 46,413 46,180 47,776 36,659 10.06%
-
NP to SH 63,949 71,902 20,036 47,069 46,180 47,776 36,659 9.71%
-
Tax Rate 19.70% 18.04% 22.35% 16.60% 27.59% 22.33% 29.84% -
Total Cost 1,044,550 912,253 578,403 652,252 598,413 641,737 611,390 9.33%
-
Net Worth 533,818 495,414 441,648 43,780 410,924 380,201 349,478 7.31%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - 19,202 23,042 19,202 5,376 -
Div Payout % - - - 40.80% 49.90% 40.19% 14.67% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 533,818 495,414 441,648 43,780 410,924 380,201 349,478 7.31%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 5.87% 7.50% 3.62% 6.64% 7.16% 6.93% 5.66% -
ROE 11.98% 14.51% 4.54% 107.51% 11.24% 12.57% 10.49% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 288.96 256.79 156.26 181.92 167.84 179.54 168.74 9.37%
EPS 16.65 18.72 5.22 12.26 12.02 12.44 9.55 9.70%
DPS 0.00 0.00 0.00 5.00 6.00 5.00 1.40 -
NAPS 1.39 1.29 1.15 0.114 1.07 0.99 0.91 7.31%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 281.33 250.01 152.13 177.12 163.41 174.80 164.29 9.37%
EPS 16.21 18.23 5.08 11.93 11.71 12.11 9.29 9.71%
DPS 0.00 0.00 0.00 4.87 5.84 4.87 1.36 -
NAPS 1.3533 1.2559 1.1196 0.111 1.0417 0.9638 0.886 7.31%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.77 3.73 1.49 1.25 1.60 2.23 1.84 -
P/RPS 0.96 1.45 0.95 0.69 0.95 1.24 1.09 -2.09%
P/EPS 16.64 19.92 28.56 10.20 13.31 17.93 19.28 -2.42%
EY 6.01 5.02 3.50 9.80 7.52 5.58 5.19 2.47%
DY 0.00 0.00 0.00 4.00 3.75 2.24 0.76 -
P/NAPS 1.99 2.89 1.30 10.96 1.50 2.25 2.02 -0.24%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 17/11/22 19/11/21 20/11/20 15/11/19 05/11/18 06/11/17 07/11/16 -
Price 2.56 3.84 2.14 1.48 1.57 2.05 1.88 -
P/RPS 0.89 1.50 1.37 0.81 0.94 1.14 1.11 -3.61%
P/EPS 15.37 20.51 41.02 12.08 13.06 16.48 19.69 -4.04%
EY 6.50 4.88 2.44 8.28 7.66 6.07 5.08 4.19%
DY 0.00 0.00 0.00 3.38 3.82 2.44 0.74 -
P/NAPS 1.84 2.98 1.86 12.98 1.47 2.07 2.07 -1.94%

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