[PIE] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
17-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -8.51%
YoY- -20.95%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 667,648 661,256 644,593 628,228 662,673 679,283 689,513 -2.12%
PBT 47,120 55,385 63,774 52,200 57,054 63,443 61,515 -16.29%
Tax -10,418 -12,242 -17,594 -12,272 -13,411 -15,432 -13,739 -16.85%
NP 36,702 43,143 46,180 39,928 43,643 48,011 47,776 -16.13%
-
NP to SH 36,702 43,143 46,180 39,928 43,643 48,011 47,776 -16.13%
-
Tax Rate 22.11% 22.10% 27.59% 23.51% 23.51% 24.32% 22.33% -
Total Cost 630,946 618,113 598,413 588,300 619,030 631,272 641,737 -1.12%
-
Net Worth 430,127 430,127 410,924 391,722 407,084 403,244 380,201 8.58%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 23,042 23,042 23,042 23,042 19,202 19,202 19,202 12.93%
Div Payout % 62.78% 53.41% 49.90% 57.71% 44.00% 40.00% 40.19% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 430,127 430,127 410,924 391,722 407,084 403,244 380,201 8.58%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 5.50% 6.52% 7.16% 6.36% 6.59% 7.07% 6.93% -
ROE 8.53% 10.03% 11.24% 10.19% 10.72% 11.91% 12.57% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 173.85 172.18 167.84 163.58 172.55 176.88 179.54 -2.12%
EPS 9.56 11.23 12.02 10.40 11.36 12.50 12.44 -16.11%
DPS 6.00 6.00 6.00 6.00 5.00 5.00 5.00 12.93%
NAPS 1.12 1.12 1.07 1.02 1.06 1.05 0.99 8.58%
Adjusted Per Share Value based on latest NOSH - 384,042
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 173.85 172.18 167.84 163.58 172.55 176.88 179.54 -2.12%
EPS 9.56 11.23 12.02 10.40 11.36 12.50 12.44 -16.11%
DPS 6.00 6.00 6.00 6.00 5.00 5.00 5.00 12.93%
NAPS 1.12 1.12 1.07 1.02 1.06 1.05 0.99 8.58%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.56 1.49 1.60 1.30 1.49 1.95 2.23 -
P/RPS 0.90 0.87 0.95 0.79 0.86 1.10 1.24 -19.25%
P/EPS 16.32 13.26 13.31 12.50 13.11 15.60 17.93 -6.08%
EY 6.13 7.54 7.52 8.00 7.63 6.41 5.58 6.47%
DY 3.85 4.03 3.75 4.62 3.36 2.56 2.24 43.53%
P/NAPS 1.39 1.33 1.50 1.27 1.41 1.86 2.25 -27.48%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 27/02/19 05/11/18 17/08/18 25/05/18 23/02/18 06/11/17 -
Price 1.41 1.61 1.57 1.63 1.35 1.69 2.05 -
P/RPS 0.81 0.94 0.94 1.00 0.78 0.96 1.14 -20.39%
P/EPS 14.75 14.33 13.06 15.68 11.88 13.52 16.48 -7.13%
EY 6.78 6.98 7.66 6.38 8.42 7.40 6.07 7.66%
DY 4.26 3.73 3.82 3.68 3.70 2.96 2.44 45.04%
P/NAPS 1.26 1.44 1.47 1.60 1.27 1.61 2.07 -28.19%

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