[PIE] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -0.17%
YoY- 258.86%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,021,065 1,261,178 1,109,743 986,191 600,113 698,665 644,593 7.96%
PBT 76,329 84,242 81,191 90,216 27,958 55,650 63,774 3.03%
Tax -12,656 -11,235 -15,998 -16,278 -6,248 -9,237 -17,594 -5.33%
NP 63,673 73,007 65,193 73,938 21,710 46,413 46,180 5.49%
-
NP to SH 65,540 74,540 63,949 71,902 20,036 47,069 46,180 6.00%
-
Tax Rate 16.58% 13.34% 19.70% 18.04% 22.35% 16.60% 27.59% -
Total Cost 957,392 1,188,171 1,044,550 912,253 578,403 652,252 598,413 8.13%
-
Net Worth 658,755 579,903 533,818 495,414 441,648 43,780 410,924 8.17%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - 19,202 23,042 -
Div Payout % - - - - - 40.80% 49.90% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 658,755 579,903 533,818 495,414 441,648 43,780 410,924 8.17%
NOSH 394,464 384,042 384,042 384,042 384,042 384,042 384,042 0.44%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 6.24% 5.79% 5.87% 7.50% 3.62% 6.64% 7.16% -
ROE 9.95% 12.85% 11.98% 14.51% 4.54% 107.51% 11.24% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 258.85 328.40 288.96 256.79 156.26 181.92 167.84 7.48%
EPS 16.61 19.41 16.65 18.72 5.22 12.26 12.02 5.53%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 6.00 -
NAPS 1.67 1.51 1.39 1.29 1.15 0.114 1.07 7.69%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 258.85 319.72 281.33 250.01 152.13 177.12 163.41 7.96%
EPS 16.61 18.90 16.21 18.23 5.08 11.93 11.71 5.99%
DPS 0.00 0.00 0.00 0.00 0.00 4.87 5.84 -
NAPS 1.67 1.4701 1.3533 1.2559 1.1196 0.111 1.0417 8.17%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 5.31 2.98 2.77 3.73 1.49 1.25 1.60 -
P/RPS 2.05 0.91 0.96 1.45 0.95 0.69 0.95 13.66%
P/EPS 31.96 15.35 16.64 19.92 28.56 10.20 13.31 15.70%
EY 3.13 6.51 6.01 5.02 3.50 9.80 7.52 -13.58%
DY 0.00 0.00 0.00 0.00 0.00 4.00 3.75 -
P/NAPS 3.18 1.97 1.99 2.89 1.30 10.96 1.50 13.32%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 08/11/24 17/11/23 17/11/22 19/11/21 20/11/20 15/11/19 05/11/18 -
Price 5.40 3.10 2.56 3.84 2.14 1.48 1.57 -
P/RPS 2.09 0.94 0.89 1.50 1.37 0.81 0.94 14.23%
P/EPS 32.50 15.97 15.37 20.51 41.02 12.08 13.06 16.39%
EY 3.08 6.26 6.50 4.88 2.44 8.28 7.66 -14.07%
DY 0.00 0.00 0.00 0.00 0.00 3.38 3.82 -
P/NAPS 3.23 2.05 1.84 2.98 1.86 12.98 1.47 14.00%

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