[PIE] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
17-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 16.78%
YoY- 6.82%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 958,814 956,724 1,216,916 1,226,350 1,237,928 1,329,800 1,165,278 -12.20%
PBT 70,412 51,720 88,976 78,202 67,990 74,276 82,062 -9.71%
Tax -16,542 -12,492 -15,234 -17,404 -17,564 -19,800 -11,271 29.17%
NP 53,870 39,228 73,742 60,798 50,426 54,476 70,791 -16.66%
-
NP to SH 54,022 38,816 75,410 60,956 52,198 56,016 71,621 -17.15%
-
Tax Rate 23.49% 24.15% 17.12% 22.26% 25.83% 26.66% 13.73% -
Total Cost 904,944 917,496 1,143,174 1,165,552 1,187,502 1,275,324 1,094,487 -11.91%
-
Net Worth 633,669 645,190 610,626 579,903 560,701 576,063 560,701 8.50%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 633,669 645,190 610,626 579,903 560,701 576,063 560,701 8.50%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 5.62% 4.10% 6.06% 4.96% 4.07% 4.10% 6.08% -
ROE 8.53% 6.02% 12.35% 10.51% 9.31% 9.72% 12.77% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 249.66 249.12 316.87 319.33 322.34 346.26 303.42 -12.20%
EPS 14.02 10.20 19.20 15.83 13.14 14.20 18.43 -16.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.68 1.59 1.51 1.46 1.50 1.46 8.50%
Adjusted Per Share Value based on latest NOSH - 384,042
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 249.66 249.12 316.87 319.33 322.34 346.26 303.42 -12.20%
EPS 14.02 10.20 19.20 15.83 13.14 14.20 18.43 -16.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.68 1.59 1.51 1.46 1.50 1.46 8.50%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 6.26 3.56 3.25 2.98 2.93 3.60 2.60 -
P/RPS 2.51 1.43 1.03 0.93 0.91 1.04 0.86 104.36%
P/EPS 44.50 35.22 16.55 18.77 21.56 24.68 13.94 116.95%
EY 2.25 2.84 6.04 5.33 4.64 4.05 7.17 -53.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.79 2.12 2.04 1.97 2.01 2.40 1.78 65.58%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 09/08/24 17/05/24 23/02/24 17/11/23 04/08/23 19/05/23 24/02/23 -
Price 5.52 5.82 3.39 3.10 2.64 3.46 3.27 -
P/RPS 2.21 2.34 1.07 0.97 0.82 1.00 1.08 61.25%
P/EPS 39.24 57.58 17.26 19.53 19.42 23.72 17.53 71.20%
EY 2.55 1.74 5.79 5.12 5.15 4.22 5.70 -41.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 3.46 2.13 2.05 1.81 2.31 2.24 30.80%

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