[PIE] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -21.77%
YoY- -14.65%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 600,113 539,167 608,386 659,341 698,665 706,605 667,648 -6.84%
PBT 27,958 33,373 42,502 45,801 55,650 47,090 47,120 -29.32%
Tax -6,248 -8,640 -9,177 -9,243 -9,237 -9,350 -10,418 -28.81%
NP 21,710 24,733 33,325 36,558 46,413 37,740 36,702 -29.46%
-
NP to SH 20,036 25,453 32,484 36,821 47,069 37,740 36,702 -33.13%
-
Tax Rate 22.35% 25.89% 21.59% 20.18% 16.60% 19.86% 22.11% -
Total Cost 578,403 514,434 575,061 622,783 652,252 668,865 630,946 -5.61%
-
Net Worth 441,648 430,127 449,329 449,329 43,780 422,446 430,127 1.77%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - 19,202 19,202 19,202 19,202 23,042 -
Div Payout % - - 59.11% 52.15% 40.80% 50.88% 62.78% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 441,648 430,127 449,329 449,329 43,780 422,446 430,127 1.77%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 3.62% 4.59% 5.48% 5.54% 6.64% 5.34% 5.50% -
ROE 4.54% 5.92% 7.23% 8.19% 107.51% 8.93% 8.53% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 156.26 140.39 158.42 171.68 181.92 183.99 173.85 -6.84%
EPS 5.22 6.63 8.46 9.59 12.26 9.83 9.56 -33.12%
DPS 0.00 0.00 5.00 5.00 5.00 5.00 6.00 -
NAPS 1.15 1.12 1.17 1.17 0.114 1.10 1.12 1.77%
Adjusted Per Share Value based on latest NOSH - 384,042
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 156.26 140.39 158.42 171.68 181.92 183.99 173.85 -6.84%
EPS 5.22 6.63 8.46 9.59 12.26 9.83 9.56 -33.12%
DPS 0.00 0.00 5.00 5.00 5.00 5.00 6.00 -
NAPS 1.15 1.12 1.17 1.17 0.114 1.10 1.12 1.77%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.49 1.28 1.08 1.45 1.25 1.29 1.56 -
P/RPS 0.95 0.91 0.68 0.84 0.69 0.70 0.90 3.66%
P/EPS 28.56 19.31 12.77 15.12 10.20 13.13 16.32 45.07%
EY 3.50 5.18 7.83 6.61 9.80 7.62 6.13 -31.10%
DY 0.00 0.00 4.63 3.45 4.00 3.88 3.85 -
P/NAPS 1.30 1.14 0.92 1.24 10.96 1.17 1.39 -4.35%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 14/08/20 30/06/20 28/02/20 15/11/19 16/08/19 24/05/19 -
Price 2.14 1.39 1.28 1.39 1.48 1.15 1.41 -
P/RPS 1.37 0.99 0.81 0.81 0.81 0.63 0.81 41.82%
P/EPS 41.02 20.97 15.13 14.50 12.08 11.70 14.75 97.39%
EY 2.44 4.77 6.61 6.90 8.28 8.55 6.78 -49.31%
DY 0.00 0.00 3.91 3.60 3.38 4.35 4.26 -
P/NAPS 1.86 1.24 1.09 1.19 12.98 1.05 1.26 29.55%

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