[PIE] QoQ Cumulative Quarter 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- 377.08%
YoY- 16.62%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 739,325 498,545 263,168 686,354 439,487 212,059 100,697 277.29%
PBT 49,986 32,103 14,906 55,215 14,984 -2,251 -1,828 -
Tax -11,124 -6,693 -2,848 -9,396 -4,242 -775 -628 578.33%
NP 38,862 25,410 12,058 45,819 10,742 -3,026 -2,456 -
-
NP to SH 36,227 24,322 11,734 45,137 9,461 -2,569 -3,560 -
-
Tax Rate 22.25% 20.85% 19.11% 17.02% 28.31% - - -
Total Cost 700,463 473,135 251,110 640,535 428,745 215,085 103,153 258.17%
-
Net Worth 495,414 483,892 487,733 476,212 441,648 430,127 449,329 6.71%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 495,414 483,892 487,733 476,212 441,648 430,127 449,329 6.71%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.26% 5.10% 4.58% 6.68% 2.44% -1.43% -2.44% -
ROE 7.31% 5.03% 2.41% 9.48% 2.14% -0.60% -0.79% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 192.51 129.82 68.53 178.72 114.44 55.22 26.22 277.30%
EPS 10.12 6.62 3.14 11.93 2.80 -0.79 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.26 1.27 1.24 1.15 1.12 1.17 6.71%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 192.51 129.82 68.53 178.72 114.44 55.22 26.22 277.30%
EPS 10.12 6.62 3.14 11.93 2.80 -0.79 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.26 1.27 1.24 1.15 1.12 1.17 6.71%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 3.73 2.80 3.40 2.42 1.49 1.28 1.08 -
P/RPS 1.94 2.16 4.96 1.35 1.30 2.32 4.12 -39.44%
P/EPS 39.54 44.21 111.28 20.59 60.48 -191.35 -116.51 -
EY 2.53 2.26 0.90 4.86 1.65 -0.52 -0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 2.22 2.68 1.95 1.30 1.14 0.92 114.34%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 13/08/21 21/05/21 26/02/21 20/11/20 14/08/20 30/06/20 -
Price 3.84 3.13 2.53 3.37 2.14 1.39 1.28 -
P/RPS 1.99 2.41 3.69 1.89 1.87 2.52 4.88 -44.97%
P/EPS 40.71 49.42 82.80 28.67 86.87 -207.79 -138.08 -
EY 2.46 2.02 1.21 3.49 1.15 -0.48 -0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 2.48 1.99 2.72 1.86 1.24 1.09 95.40%

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