[PIE] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 12.83%
YoY- 7.13%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,123,647 1,230,745 1,029,020 848,824 608,386 667,648 662,673 9.19%
PBT 83,337 77,056 83,373 71,949 42,502 47,120 57,054 6.51%
Tax -13,408 -11,477 -15,928 -11,616 -9,177 -10,418 -13,411 -0.00%
NP 69,929 65,579 67,445 60,333 33,325 36,702 43,643 8.16%
-
NP to SH 71,109 66,528 64,741 60,431 32,484 36,702 43,643 8.46%
-
Tax Rate 16.09% 14.89% 19.10% 16.14% 21.59% 22.11% 23.51% -
Total Cost 1,053,718 1,165,166 961,575 788,491 575,061 630,946 619,030 9.26%
-
Net Worth 645,190 576,063 533,818 487,733 449,329 430,127 407,084 7.97%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - 19,202 23,042 19,202 -
Div Payout % - - - - 59.11% 62.78% 44.00% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 645,190 576,063 533,818 487,733 449,329 430,127 407,084 7.97%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 6.22% 5.33% 6.55% 7.11% 5.48% 5.50% 6.59% -
ROE 11.02% 11.55% 12.13% 12.39% 7.23% 8.53% 10.72% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 292.58 320.47 267.94 221.02 158.42 173.85 172.55 9.19%
EPS 18.52 17.32 16.86 15.74 8.46 9.56 11.36 8.47%
DPS 0.00 0.00 0.00 0.00 5.00 6.00 5.00 -
NAPS 1.68 1.50 1.39 1.27 1.17 1.12 1.06 7.97%
Adjusted Per Share Value based on latest NOSH - 384,042
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 284.85 312.00 260.87 215.18 154.23 169.25 167.99 9.19%
EPS 18.03 16.87 16.41 15.32 8.23 9.30 11.06 8.47%
DPS 0.00 0.00 0.00 0.00 4.87 5.84 4.87 -
NAPS 1.6356 1.4604 1.3533 1.2364 1.1391 1.0904 1.032 7.96%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 3.56 3.60 2.87 3.40 1.08 1.56 1.49 -
P/RPS 1.22 1.12 1.07 1.54 0.68 0.90 0.86 5.99%
P/EPS 19.23 20.78 17.02 21.61 12.77 16.32 13.11 6.58%
EY 5.20 4.81 5.87 4.63 7.83 6.13 7.63 -6.18%
DY 0.00 0.00 0.00 0.00 4.63 3.85 3.36 -
P/NAPS 2.12 2.40 2.06 2.68 0.92 1.39 1.41 7.02%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 17/05/24 19/05/23 20/05/22 21/05/21 30/06/20 24/05/19 25/05/18 -
Price 5.82 3.45 2.77 2.53 1.28 1.41 1.35 -
P/RPS 1.99 1.08 1.03 1.14 0.81 0.81 0.78 16.87%
P/EPS 31.43 19.92 16.43 16.08 15.13 14.75 11.88 17.58%
EY 3.18 5.02 6.09 6.22 6.61 6.78 8.42 -14.96%
DY 0.00 0.00 0.00 0.00 3.91 4.26 3.70 -
P/NAPS 3.46 2.30 1.99 1.99 1.09 1.26 1.27 18.16%

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