[PIE] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
14-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -21.64%
YoY- -32.56%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 848,824 686,353 600,113 539,167 608,386 659,341 698,665 13.84%
PBT 71,949 55,215 27,958 33,373 42,502 45,801 55,650 18.66%
Tax -11,616 -9,396 -6,248 -8,640 -9,177 -9,243 -9,237 16.49%
NP 60,333 45,819 21,710 24,733 33,325 36,558 46,413 19.08%
-
NP to SH 60,431 45,137 20,036 25,453 32,484 36,821 47,069 18.10%
-
Tax Rate 16.14% 17.02% 22.35% 25.89% 21.59% 20.18% 16.60% -
Total Cost 788,491 640,534 578,403 514,434 575,061 622,783 652,252 13.46%
-
Net Worth 487,733 476,212 441,648 430,127 449,329 449,329 43,780 398.08%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - 19,202 19,202 19,202 -
Div Payout % - - - - 59.11% 52.15% 40.80% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 487,733 476,212 441,648 430,127 449,329 449,329 43,780 398.08%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 7.11% 6.68% 3.62% 4.59% 5.48% 5.54% 6.64% -
ROE 12.39% 9.48% 4.54% 5.92% 7.23% 8.19% 107.51% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 221.02 178.72 156.26 140.39 158.42 171.68 181.92 13.84%
EPS 15.74 11.75 5.22 6.63 8.46 9.59 12.26 18.10%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 1.27 1.24 1.15 1.12 1.17 1.17 0.114 398.07%
Adjusted Per Share Value based on latest NOSH - 384,042
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 221.02 178.72 156.26 140.39 158.42 171.68 181.92 13.84%
EPS 15.74 11.75 5.22 6.63 8.46 9.59 12.26 18.10%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 1.27 1.24 1.15 1.12 1.17 1.17 0.114 398.07%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 3.40 2.42 1.49 1.28 1.08 1.45 1.25 -
P/RPS 1.54 1.35 0.95 0.91 0.68 0.84 0.69 70.70%
P/EPS 21.61 20.59 28.56 19.31 12.77 15.12 10.20 64.88%
EY 4.63 4.86 3.50 5.18 7.83 6.61 9.80 -39.31%
DY 0.00 0.00 0.00 0.00 4.63 3.45 4.00 -
P/NAPS 2.68 1.95 1.30 1.14 0.92 1.24 10.96 -60.86%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 21/05/21 26/02/21 20/11/20 14/08/20 30/06/20 28/02/20 15/11/19 -
Price 2.53 3.37 2.14 1.39 1.28 1.39 1.48 -
P/RPS 1.14 1.89 1.37 0.99 0.81 0.81 0.81 25.56%
P/EPS 16.08 28.67 41.02 20.97 15.13 14.50 12.08 20.98%
EY 6.22 3.49 2.44 4.77 6.61 6.90 8.28 -17.34%
DY 0.00 0.00 0.00 0.00 3.91 3.60 3.38 -
P/NAPS 1.99 2.72 1.86 1.24 1.09 1.19 12.98 -71.32%

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