[PIE] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
12-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 41.93%
YoY- 11.43%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 479,407 618,964 563,286 498,545 212,059 332,233 286,884 8.92%
PBT 35,206 33,995 36,526 32,103 -2,251 10,177 18,473 11.33%
Tax -8,271 -8,782 -9,422 -6,693 -775 -1,378 -4,271 11.63%
NP 26,935 25,213 27,104 25,410 -3,026 8,799 14,202 11.24%
-
NP to SH 27,011 26,099 27,102 24,322 -2,569 8,799 14,202 11.29%
-
Tax Rate 23.49% 25.83% 25.80% 20.85% - 13.54% 23.12% -
Total Cost 452,472 593,751 536,182 473,135 215,085 323,434 272,682 8.79%
-
Net Worth 633,669 560,701 518,456 483,892 430,127 422,446 391,722 8.33%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - 19,202 23,042 -
Div Payout % - - - - - 218.23% 162.25% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 633,669 560,701 518,456 483,892 430,127 422,446 391,722 8.33%
NOSH 384,042 384,042 384,042 384,042 384,042 384,042 384,042 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 5.62% 4.07% 4.81% 5.10% -1.43% 2.65% 4.95% -
ROE 4.26% 4.65% 5.23% 5.03% -0.60% 2.08% 3.63% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 124.83 161.17 146.67 129.82 55.22 86.51 74.70 8.92%
EPS 7.01 6.57 7.06 6.62 -0.79 2.29 3.70 11.22%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 6.00 -
NAPS 1.65 1.46 1.35 1.26 1.12 1.10 1.02 8.33%
Adjusted Per Share Value based on latest NOSH - 384,042
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 124.83 161.17 146.67 129.82 55.22 86.51 74.70 8.92%
EPS 7.01 6.57 7.06 6.62 -0.79 2.29 3.70 11.22%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 6.00 -
NAPS 1.65 1.46 1.35 1.26 1.12 1.10 1.02 8.33%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 6.26 2.93 3.14 2.80 1.28 1.29 1.30 -
P/RPS 5.01 1.82 2.14 2.16 2.32 1.49 1.74 19.25%
P/EPS 89.00 43.11 44.49 44.21 -191.35 56.30 35.15 16.73%
EY 1.12 2.32 2.25 2.26 -0.52 1.78 2.84 -14.35%
DY 0.00 0.00 0.00 0.00 0.00 3.88 4.62 -
P/NAPS 3.79 2.01 2.33 2.22 1.14 1.17 1.27 19.96%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 09/08/24 04/08/23 12/08/22 13/08/21 14/08/20 16/08/19 17/08/18 -
Price 5.52 2.64 3.28 3.13 1.39 1.15 1.63 -
P/RPS 4.42 1.64 2.24 2.41 2.52 1.33 2.18 12.49%
P/EPS 78.48 38.85 46.48 49.42 -207.79 50.19 44.08 10.08%
EY 1.27 2.57 2.15 2.02 -0.48 1.99 2.27 -9.21%
DY 0.00 0.00 0.00 0.00 0.00 4.35 3.68 -
P/NAPS 3.35 1.81 2.43 2.48 1.24 1.05 1.60 13.09%

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