[PIE] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
12-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -7.08%
YoY- -16.48%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 1,230,745 1,165,279 1,109,743 1,089,945 1,029,020 1,025,204 986,191 15.93%
PBT 77,056 82,061 81,191 79,127 83,373 74,705 90,216 -9.98%
Tax -11,477 -11,271 -15,998 -16,761 -15,928 -14,032 -16,278 -20.79%
NP 65,579 70,790 65,193 62,366 67,445 60,673 73,938 -7.69%
-
NP to SH 66,528 71,620 63,949 60,158 64,741 57,379 71,902 -5.05%
-
Tax Rate 14.89% 13.73% 19.70% 21.18% 19.10% 18.78% 18.04% -
Total Cost 1,165,166 1,094,489 1,044,550 1,027,579 961,575 964,531 912,253 17.73%
-
Net Worth 576,063 560,701 533,818 518,456 533,818 518,456 495,414 10.58%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 576,063 560,701 533,818 518,456 533,818 518,456 495,414 10.58%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 5.33% 6.07% 5.87% 5.72% 6.55% 5.92% 7.50% -
ROE 11.55% 12.77% 11.98% 11.60% 12.13% 11.07% 14.51% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 320.47 303.42 288.96 283.81 267.94 266.95 256.79 15.93%
EPS 17.32 18.65 16.65 15.66 16.86 14.94 18.72 -5.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.46 1.39 1.35 1.39 1.35 1.29 10.58%
Adjusted Per Share Value based on latest NOSH - 384,042
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 320.47 303.42 288.96 283.81 267.94 266.95 256.79 15.93%
EPS 17.32 18.65 16.65 15.66 16.86 14.94 18.72 -5.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.46 1.39 1.35 1.39 1.35 1.29 10.58%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 3.60 2.60 2.77 3.14 2.87 3.80 3.73 -
P/RPS 1.12 0.86 0.96 1.11 1.07 1.42 1.45 -15.82%
P/EPS 20.78 13.94 16.64 20.05 17.02 25.43 19.92 2.86%
EY 4.81 7.17 6.01 4.99 5.87 3.93 5.02 -2.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.78 1.99 2.33 2.06 2.81 2.89 -11.65%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 19/05/23 24/02/23 17/11/22 12/08/22 20/05/22 25/02/22 19/11/21 -
Price 3.45 3.27 2.56 3.28 2.77 2.71 3.84 -
P/RPS 1.08 1.08 0.89 1.16 1.03 1.02 1.50 -19.68%
P/EPS 19.92 17.53 15.37 20.94 16.43 18.14 20.51 -1.92%
EY 5.02 5.70 6.50 4.78 6.09 5.51 4.88 1.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.24 1.84 2.43 1.99 2.01 2.98 -15.87%

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