[PIE] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -21.28%
YoY- -57.43%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 972,839 848,824 686,353 600,113 539,167 608,386 659,341 29.63%
PBT 89,568 71,949 55,215 27,958 33,373 42,502 45,801 56.44%
Tax -15,314 -11,616 -9,396 -6,248 -8,640 -9,177 -9,243 40.06%
NP 74,254 60,333 45,819 21,710 24,733 33,325 36,558 60.45%
-
NP to SH 72,027 60,431 45,137 20,036 25,453 32,484 36,821 56.47%
-
Tax Rate 17.10% 16.14% 17.02% 22.35% 25.89% 21.59% 20.18% -
Total Cost 898,585 788,491 640,534 578,403 514,434 575,061 622,783 27.71%
-
Net Worth 483,892 487,733 476,212 441,648 430,127 449,329 449,329 5.06%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - 19,202 19,202 -
Div Payout % - - - - - 59.11% 52.15% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 483,892 487,733 476,212 441,648 430,127 449,329 449,329 5.06%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 7.63% 7.11% 6.68% 3.62% 4.59% 5.48% 5.54% -
ROE 14.88% 12.39% 9.48% 4.54% 5.92% 7.23% 8.19% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 253.32 221.02 178.72 156.26 140.39 158.42 171.68 29.63%
EPS 18.75 15.74 11.75 5.22 6.63 8.46 9.59 56.42%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 1.26 1.27 1.24 1.15 1.12 1.17 1.17 5.06%
Adjusted Per Share Value based on latest NOSH - 384,042
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 253.32 221.02 178.72 156.26 140.39 158.42 171.68 29.63%
EPS 18.75 15.74 11.75 5.22 6.63 8.46 9.59 56.42%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 1.26 1.27 1.24 1.15 1.12 1.17 1.17 5.06%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.80 3.40 2.42 1.49 1.28 1.08 1.45 -
P/RPS 1.11 1.54 1.35 0.95 0.91 0.68 0.84 20.43%
P/EPS 14.93 21.61 20.59 28.56 19.31 12.77 15.12 -0.84%
EY 6.70 4.63 4.86 3.50 5.18 7.83 6.61 0.90%
DY 0.00 0.00 0.00 0.00 0.00 4.63 3.45 -
P/NAPS 2.22 2.68 1.95 1.30 1.14 0.92 1.24 47.49%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 13/08/21 21/05/21 26/02/21 20/11/20 14/08/20 30/06/20 28/02/20 -
Price 3.13 2.53 3.37 2.14 1.39 1.28 1.39 -
P/RPS 1.24 1.14 1.89 1.37 0.99 0.81 0.81 32.86%
P/EPS 16.69 16.08 28.67 41.02 20.97 15.13 14.50 9.84%
EY 5.99 6.22 3.49 2.44 4.77 6.61 6.90 -9.00%
DY 0.00 0.00 0.00 0.00 0.00 3.91 3.60 -
P/NAPS 2.48 1.99 2.72 1.86 1.24 1.09 1.19 63.22%

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