[PIE] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -9.1%
YoY- -4.18%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 848,824 608,386 667,648 662,673 621,431 670,899 515,428 8.66%
PBT 71,949 42,502 47,120 57,054 59,201 70,200 51,321 5.78%
Tax -11,616 -9,177 -10,418 -13,411 -13,653 -20,755 -11,679 -0.09%
NP 60,333 33,325 36,702 43,643 45,548 49,445 39,642 7.24%
-
NP to SH 60,431 32,484 36,702 43,643 45,548 49,445 39,642 7.27%
-
Tax Rate 16.14% 21.59% 22.11% 23.51% 23.06% 29.57% 22.76% -
Total Cost 788,491 575,061 630,946 619,030 575,883 621,454 475,786 8.77%
-
Net Worth 487,733 449,329 430,127 407,084 387,882 280,533 331,685 6.63%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - 19,202 23,042 19,202 5,376 19,203 15,358 -
Div Payout % - 59.11% 62.78% 44.00% 11.80% 38.84% 38.74% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 487,733 449,329 430,127 407,084 387,882 280,533 331,685 6.63%
NOSH 384,042 384,042 384,042 384,042 384,042 70,133 76,779 30.74%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 7.11% 5.48% 5.50% 6.59% 7.33% 7.37% 7.69% -
ROE 12.39% 7.23% 8.53% 10.72% 11.74% 17.63% 11.95% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 221.02 158.42 173.85 172.55 161.81 956.61 671.31 -16.88%
EPS 15.74 8.46 9.56 11.36 11.86 70.50 51.63 -17.94%
DPS 0.00 5.00 6.00 5.00 1.40 27.38 20.00 -
NAPS 1.27 1.17 1.12 1.06 1.01 4.00 4.32 -18.44%
Adjusted Per Share Value based on latest NOSH - 384,042
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 215.18 154.23 169.25 167.99 157.54 170.08 130.67 8.66%
EPS 15.32 8.23 9.30 11.06 11.55 12.53 10.05 7.27%
DPS 0.00 4.87 5.84 4.87 1.36 4.87 3.89 -
NAPS 1.2364 1.1391 1.0904 1.032 0.9833 0.7112 0.8409 6.62%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 3.40 1.08 1.56 1.49 2.29 13.50 6.68 -
P/RPS 1.54 0.68 0.90 0.86 1.42 1.41 1.00 7.45%
P/EPS 21.61 12.77 16.32 13.11 19.31 19.15 12.94 8.91%
EY 4.63 7.83 6.13 7.63 5.18 5.22 7.73 -8.18%
DY 0.00 4.63 3.85 3.36 0.61 2.03 2.99 -
P/NAPS 2.68 0.92 1.39 1.41 2.27 3.38 1.55 9.54%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 21/05/21 30/06/20 24/05/19 25/05/18 26/05/17 27/05/16 25/05/15 -
Price 2.53 1.28 1.41 1.35 2.34 13.14 6.68 -
P/RPS 1.14 0.81 0.81 0.78 1.45 1.37 1.00 2.20%
P/EPS 16.08 15.13 14.75 11.88 19.73 18.64 12.94 3.68%
EY 6.22 6.61 6.78 8.42 5.07 5.37 7.73 -3.55%
DY 0.00 3.91 4.26 3.70 0.60 2.08 2.99 -
P/NAPS 1.99 1.09 1.26 1.27 2.32 3.29 1.55 4.24%

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