[PIE] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
06-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -5.41%
YoY- 30.33%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 628,228 662,673 679,283 689,513 661,613 621,431 579,286 5.57%
PBT 52,200 57,054 63,443 61,515 65,091 59,201 45,732 9.24%
Tax -12,272 -13,411 -15,432 -13,739 -14,584 -13,653 -9,666 17.30%
NP 39,928 43,643 48,011 47,776 50,507 45,548 36,066 7.03%
-
NP to SH 39,928 43,643 48,011 47,776 50,507 45,548 36,066 7.03%
-
Tax Rate 23.51% 23.51% 24.32% 22.33% 22.41% 23.06% 21.14% -
Total Cost 588,300 619,030 631,272 641,737 611,106 575,883 543,220 5.47%
-
Net Worth 391,722 407,084 403,244 380,201 376,361 387,882 372,520 3.41%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 23,042 19,202 19,202 19,202 19,202 5,376 5,376 164.56%
Div Payout % 57.71% 44.00% 40.00% 40.19% 38.02% 11.80% 14.91% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 391,722 407,084 403,244 380,201 376,361 387,882 372,520 3.41%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.36% 6.59% 7.07% 6.93% 7.63% 7.33% 6.23% -
ROE 10.19% 10.72% 11.91% 12.57% 13.42% 11.74% 9.68% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 163.58 172.55 176.88 179.54 172.28 161.81 150.84 5.56%
EPS 10.40 11.36 12.50 12.44 13.15 11.86 9.39 7.06%
DPS 6.00 5.00 5.00 5.00 5.00 1.40 1.40 164.54%
NAPS 1.02 1.06 1.05 0.99 0.98 1.01 0.97 3.41%
Adjusted Per Share Value based on latest NOSH - 384,042
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 163.58 172.55 176.88 179.54 172.28 161.81 150.84 5.56%
EPS 10.40 11.36 12.50 12.44 13.15 11.86 9.39 7.06%
DPS 6.00 5.00 5.00 5.00 5.00 1.40 1.40 164.54%
NAPS 1.02 1.06 1.05 0.99 0.98 1.01 0.97 3.41%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.30 1.49 1.95 2.23 2.33 2.29 1.68 -
P/RPS 0.79 0.86 1.10 1.24 1.35 1.42 1.11 -20.33%
P/EPS 12.50 13.11 15.60 17.93 17.72 19.31 17.89 -21.31%
EY 8.00 7.63 6.41 5.58 5.64 5.18 5.59 27.07%
DY 4.62 3.36 2.56 2.24 2.15 0.61 0.83 215.07%
P/NAPS 1.27 1.41 1.86 2.25 2.38 2.27 1.73 -18.66%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 17/08/18 25/05/18 23/02/18 06/11/17 07/08/17 26/05/17 27/02/17 -
Price 1.63 1.35 1.69 2.05 2.26 2.34 1.98 -
P/RPS 1.00 0.78 0.96 1.14 1.31 1.45 1.31 -16.51%
P/EPS 15.68 11.88 13.52 16.48 17.18 19.73 21.08 -17.94%
EY 6.38 8.42 7.40 6.07 5.82 5.07 4.74 21.97%
DY 3.68 3.70 2.96 2.44 2.21 0.60 0.71 200.40%
P/NAPS 1.60 1.27 1.61 2.07 2.31 2.32 2.04 -14.99%

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