[PIE] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -11.78%
YoY- -11.49%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 686,353 600,113 539,167 608,386 659,341 698,665 706,605 -1.91%
PBT 55,215 27,958 33,373 42,502 45,801 55,650 47,090 11.14%
Tax -9,396 -6,248 -8,640 -9,177 -9,243 -9,237 -9,350 0.32%
NP 45,819 21,710 24,733 33,325 36,558 46,413 37,740 13.73%
-
NP to SH 45,137 20,036 25,453 32,484 36,821 47,069 37,740 12.61%
-
Tax Rate 17.02% 22.35% 25.89% 21.59% 20.18% 16.60% 19.86% -
Total Cost 640,534 578,403 514,434 575,061 622,783 652,252 668,865 -2.83%
-
Net Worth 476,212 441,648 430,127 449,329 449,329 43,780 422,446 8.27%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - 19,202 19,202 19,202 19,202 -
Div Payout % - - - 59.11% 52.15% 40.80% 50.88% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 476,212 441,648 430,127 449,329 449,329 43,780 422,446 8.27%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.68% 3.62% 4.59% 5.48% 5.54% 6.64% 5.34% -
ROE 9.48% 4.54% 5.92% 7.23% 8.19% 107.51% 8.93% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 178.72 156.26 140.39 158.42 171.68 181.92 183.99 -1.91%
EPS 11.75 5.22 6.63 8.46 9.59 12.26 9.83 12.56%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
NAPS 1.24 1.15 1.12 1.17 1.17 0.114 1.10 8.27%
Adjusted Per Share Value based on latest NOSH - 384,042
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 178.72 156.26 140.39 158.42 171.68 181.92 183.99 -1.91%
EPS 11.75 5.22 6.63 8.46 9.59 12.26 9.83 12.56%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
NAPS 1.24 1.15 1.12 1.17 1.17 0.114 1.10 8.27%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.42 1.49 1.28 1.08 1.45 1.25 1.29 -
P/RPS 1.35 0.95 0.91 0.68 0.84 0.69 0.70 54.62%
P/EPS 20.59 28.56 19.31 12.77 15.12 10.20 13.13 34.79%
EY 4.86 3.50 5.18 7.83 6.61 9.80 7.62 -25.80%
DY 0.00 0.00 0.00 4.63 3.45 4.00 3.88 -
P/NAPS 1.95 1.30 1.14 0.92 1.24 10.96 1.17 40.35%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 20/11/20 14/08/20 30/06/20 28/02/20 15/11/19 16/08/19 -
Price 3.37 2.14 1.39 1.28 1.39 1.48 1.15 -
P/RPS 1.89 1.37 0.99 0.81 0.81 0.81 0.63 107.31%
P/EPS 28.67 41.02 20.97 15.13 14.50 12.08 11.70 81.26%
EY 3.49 2.44 4.77 6.61 6.90 8.28 8.55 -44.82%
DY 0.00 0.00 0.00 3.91 3.60 3.38 4.35 -
P/NAPS 2.72 1.86 1.24 1.09 1.19 12.98 1.05 88.07%

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