[PIE] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
13-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 19.19%
YoY- 182.98%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,029,020 1,025,204 986,191 972,839 848,824 686,353 600,113 43.30%
PBT 83,373 74,705 90,216 89,568 71,949 55,215 27,958 107.31%
Tax -15,928 -14,032 -16,278 -15,314 -11,616 -9,396 -6,248 86.72%
NP 67,445 60,673 73,938 74,254 60,333 45,819 21,710 113.05%
-
NP to SH 64,741 57,379 71,902 72,027 60,431 45,137 20,036 118.72%
-
Tax Rate 19.10% 18.78% 18.04% 17.10% 16.14% 17.02% 22.35% -
Total Cost 961,575 964,531 912,253 898,585 788,491 640,534 578,403 40.37%
-
Net Worth 533,818 518,456 495,414 483,892 487,733 476,212 441,648 13.48%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 533,818 518,456 495,414 483,892 487,733 476,212 441,648 13.48%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 6.55% 5.92% 7.50% 7.63% 7.11% 6.68% 3.62% -
ROE 12.13% 11.07% 14.51% 14.88% 12.39% 9.48% 4.54% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 267.94 266.95 256.79 253.32 221.02 178.72 156.26 43.30%
EPS 16.86 14.94 18.72 18.75 15.74 11.75 5.22 118.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.35 1.29 1.26 1.27 1.24 1.15 13.48%
Adjusted Per Share Value based on latest NOSH - 384,042
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 267.94 266.95 256.79 253.32 221.02 178.72 156.26 43.30%
EPS 16.86 14.94 18.72 18.75 15.74 11.75 5.22 118.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.35 1.29 1.26 1.27 1.24 1.15 13.48%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.87 3.80 3.73 2.80 3.40 2.42 1.49 -
P/RPS 1.07 1.42 1.45 1.11 1.54 1.35 0.95 8.26%
P/EPS 17.02 25.43 19.92 14.93 21.61 20.59 28.56 -29.20%
EY 5.87 3.93 5.02 6.70 4.63 4.86 3.50 41.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.81 2.89 2.22 2.68 1.95 1.30 35.95%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 20/05/22 25/02/22 19/11/21 13/08/21 21/05/21 26/02/21 20/11/20 -
Price 2.77 2.71 3.84 3.13 2.53 3.37 2.14 -
P/RPS 1.03 1.02 1.50 1.24 1.14 1.89 1.37 -17.33%
P/EPS 16.43 18.14 20.51 16.69 16.08 28.67 41.02 -45.69%
EY 6.09 5.51 4.88 5.99 6.22 3.49 2.44 84.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.01 2.98 2.48 1.99 2.72 1.86 4.61%

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