[PIE] YoY TTM Result on 31-Dec-2020 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 125.28%
YoY- 22.58%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,216,916 1,165,279 1,025,204 686,353 659,341 661,256 679,283 10.20%
PBT 88,976 82,061 74,705 55,215 45,801 55,385 63,443 5.79%
Tax -15,235 -11,271 -14,032 -9,396 -9,243 -12,242 -15,432 -0.21%
NP 73,741 70,790 60,673 45,819 36,558 43,143 48,011 7.41%
-
NP to SH 75,409 71,620 57,379 45,137 36,821 43,143 48,011 7.81%
-
Tax Rate 17.12% 13.73% 18.78% 17.02% 20.18% 22.10% 24.32% -
Total Cost 1,143,175 1,094,489 964,531 640,534 622,783 618,113 631,272 10.39%
-
Net Worth 610,626 560,701 518,456 476,212 449,329 430,127 403,244 7.15%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - 19,202 23,042 19,202 -
Div Payout % - - - - 52.15% 53.41% 40.00% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 610,626 560,701 518,456 476,212 449,329 430,127 403,244 7.15%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.06% 6.07% 5.92% 6.68% 5.54% 6.52% 7.07% -
ROE 12.35% 12.77% 11.07% 9.48% 8.19% 10.03% 11.91% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 316.87 303.42 266.95 178.72 171.68 172.18 176.88 10.19%
EPS 19.64 18.65 14.94 11.75 9.59 11.23 12.50 7.81%
DPS 0.00 0.00 0.00 0.00 5.00 6.00 5.00 -
NAPS 1.59 1.46 1.35 1.24 1.17 1.12 1.05 7.15%
Adjusted Per Share Value based on latest NOSH - 384,042
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 308.50 295.41 259.90 174.00 167.15 167.63 172.20 10.20%
EPS 19.12 18.16 14.55 11.44 9.33 10.94 12.17 7.81%
DPS 0.00 0.00 0.00 0.00 4.87 5.84 4.87 -
NAPS 1.548 1.4214 1.3143 1.2072 1.1391 1.0904 1.0223 7.15%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.25 2.60 3.80 2.42 1.45 1.49 1.95 -
P/RPS 1.03 0.86 1.42 1.35 0.84 0.87 1.10 -1.08%
P/EPS 16.55 13.94 25.43 20.59 15.12 13.26 15.60 0.98%
EY 6.04 7.17 3.93 4.86 6.61 7.54 6.41 -0.98%
DY 0.00 0.00 0.00 0.00 3.45 4.03 2.56 -
P/NAPS 2.04 1.78 2.81 1.95 1.24 1.33 1.86 1.55%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 24/02/23 25/02/22 26/02/21 28/02/20 27/02/19 23/02/18 -
Price 3.39 3.27 2.71 3.37 1.39 1.61 1.69 -
P/RPS 1.07 1.08 1.02 1.89 0.81 0.94 0.96 1.82%
P/EPS 17.26 17.53 18.14 28.67 14.50 14.33 13.52 4.15%
EY 5.79 5.70 5.51 3.49 6.90 6.98 7.40 -4.00%
DY 0.00 0.00 0.00 0.00 3.60 3.73 2.96 -
P/NAPS 2.13 2.24 2.01 2.72 1.19 1.44 1.61 4.77%

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