[PIE] YoY Quarter Result on 31-Mar-2022 [#1]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -9.72%
YoY- 62.74%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
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 239,181 332,450 266,984 263,168 100,697 151,652 145,260 8.65%
PBT 12,930 18,569 23,574 14,906 -1,828 1,471 9,736 4.83%
Tax -3,123 -4,950 -4,744 -2,848 -628 -694 -2,518 3.65%
NP 9,807 13,619 18,830 12,058 -2,456 777 7,218 5.23%
-
NP to SH 9,704 14,004 19,096 11,734 -3,560 777 7,218 5.05%
-
Tax Rate 24.15% 26.66% 20.12% 19.11% - 47.18% 25.86% -
Total Cost 229,374 318,831 248,154 251,110 103,153 150,875 138,042 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 1.50% 2.43% 3.58% 2.41% -0.79% 0.18% 1.77% -
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 62.28 86.57 69.52 68.53 26.22 39.49 37.82 8.66%
EPS 2.55 3.55 4.90 3.14 -0.64 0.20 1.88 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 62.28 86.57 69.52 68.53 26.22 39.49 37.82 8.66%
EPS 2.55 3.55 4.90 3.14 -0.64 0.20 1.88 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 5.72 4.16 4.13 4.96 4.12 3.95 3.94 6.40%
P/EPS 140.89 98.73 57.72 111.28 -116.51 771.05 79.28 10.04%
EY 0.71 1.01 1.73 0.90 -0.86 0.13 1.26 -9.10%
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 9.34 4.00 3.98 3.69 4.88 3.57 3.57 17.36%
P/EPS 230.33 94.89 55.71 82.80 -138.08 696.91 71.83 21.41%
EY 0.43 1.05 1.80 1.21 -0.72 0.14 1.39 -17.74%
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