[PIE] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 3.99%
YoY- 429.61%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 956,724 1,329,800 1,067,936 1,052,672 402,788 606,608 581,040 8.65%
PBT 51,720 74,276 94,296 59,624 -7,312 5,884 38,944 4.83%
Tax -12,492 -19,800 -18,976 -11,392 -2,512 -2,776 -10,072 3.65%
NP 39,228 54,476 75,320 48,232 -9,824 3,108 28,872 5.23%
-
NP to SH 38,816 56,016 76,384 46,936 -14,240 3,108 28,872 5.05%
-
Tax Rate 24.15% 26.66% 20.12% 19.11% - 47.18% 25.86% -
Total Cost 917,496 1,275,324 992,616 1,004,440 412,612 603,500 552,168 8.82%
-
Net Worth 645,190 576,063 533,818 487,733 449,329 430,127 407,084 7.97%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 645,190 576,063 533,818 487,733 449,329 430,127 407,084 7.97%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 4.10% 4.10% 7.05% 4.58% -2.44% 0.51% 4.97% -
ROE 6.02% 9.72% 14.31% 9.62% -3.17% 0.72% 7.09% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 249.12 346.26 278.08 274.10 104.88 157.95 151.30 8.65%
EPS 10.20 14.20 19.60 12.56 -2.56 0.80 7.52 5.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.50 1.39 1.27 1.17 1.12 1.06 7.97%
Adjusted Per Share Value based on latest NOSH - 384,042
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 249.12 346.26 278.08 274.10 104.88 157.95 151.30 8.65%
EPS 10.20 14.20 19.60 12.56 -2.56 0.80 7.52 5.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.68 1.50 1.39 1.27 1.17 1.12 1.06 7.97%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 3.56 3.60 2.87 3.40 1.08 1.56 1.49 -
P/RPS 1.43 1.04 1.03 1.24 1.03 0.99 0.98 6.49%
P/EPS 35.22 24.68 14.43 27.82 -29.13 192.76 19.82 10.04%
EY 2.84 4.05 6.93 3.59 -3.43 0.52 5.05 -9.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.40 2.06 2.68 0.92 1.39 1.41 7.02%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 17/05/24 19/05/23 20/05/22 21/05/21 30/06/20 24/05/19 25/05/18 -
Price 5.82 3.46 2.77 2.53 1.28 1.41 1.35 -
P/RPS 2.34 1.00 1.00 0.92 1.22 0.89 0.89 17.46%
P/EPS 57.58 23.72 13.93 20.70 -34.52 174.23 17.96 21.40%
EY 1.74 4.22 7.18 4.83 -2.90 0.57 5.57 -17.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 2.31 1.99 1.99 1.09 1.26 1.27 18.16%

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