Highlights

[PENTA] YoY Quarter Result on 2019-03-31 [#1]

Stock [PENTA]: PENTAMASTER CORP BHD
Announcement Date 15-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     3.87%    YoY -     170.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 100,109 118,760 99,383 47,572 28,599 19,351 9,758 47.36%
  YoY % -15.70% 19.50% 108.91% 66.34% 47.79% 98.31% -
  Horiz. % 1,025.92% 1,217.05% 1,018.48% 487.52% 293.08% 198.31% 100.00%
PBT 27,219 33,146 16,488 9,341 4,238 1,424 -613 -
  YoY % -17.88% 101.03% 76.51% 120.41% 197.61% 332.30% -
  Horiz. % -4,440.29% -5,407.18% -2,689.72% -1,523.82% -691.35% -232.30% 100.00%
Tax -1,116 -2,411 -1,434 -846 -836 -1 -62 61.82%
  YoY % 53.71% -68.13% -69.50% -1.20% -83,500.00% 98.39% -
  Horiz. % 1,800.00% 3,888.71% 2,312.90% 1,364.52% 1,348.39% 1.61% 100.00%
NP 26,103 30,735 15,054 8,495 3,402 1,423 -675 -
  YoY % -15.07% 104.17% 77.21% 149.71% 139.07% 310.81% -
  Horiz. % -3,867.11% -4,553.33% -2,230.22% -1,258.52% -504.00% -210.81% 100.00%
NP to SH 16,771 19,564 7,227 7,538 3,169 1,751 -1,082 -
  YoY % -14.28% 170.71% -4.13% 137.87% 80.98% 261.83% -
  Horiz. % -1,550.00% -1,808.13% -667.93% -696.67% -292.88% -161.83% 100.00%
Tax Rate 4.10 % 7.27 % 8.70 % 9.06 % 19.73 % 0.07 % - % -
  YoY % -43.60% -16.44% -3.97% -54.08% 28,085.71% 0.00% -
  Horiz. % 5,857.14% 10,385.71% 12,428.57% 12,942.86% 28,185.71% 100.00% -
Total Cost 74,006 88,025 84,329 39,077 25,197 17,928 10,433 38.57%
  YoY % -15.93% 4.38% 115.80% 55.09% 40.55% 71.84% -
  Horiz. % 709.35% 843.72% 808.29% 374.55% 241.51% 171.84% 100.00%
Net Worth 453,366 375,786 306,359 115,797 79,005 63,356 55,956 41.68%
  YoY % 20.64% 22.66% 164.56% 46.57% 24.70% 13.22% -
  Horiz. % 810.21% 671.57% 547.49% 206.94% 141.19% 113.22% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 453,366 375,786 306,359 115,797 79,005 63,356 55,956 41.68%
  YoY % 20.64% 22.66% 164.56% 46.57% 24.70% 13.22% -
  Horiz. % 810.21% 671.57% 547.49% 206.94% 141.19% 113.22% 100.00%
NOSH 474,878 316,585 316,585 146,653 137,186 133,664 133,580 23.52%
  YoY % 50.00% 0.00% 115.87% 6.90% 2.63% 0.06% -
  Horiz. % 355.50% 237.00% 237.00% 109.79% 102.70% 100.06% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 26.07 % 25.88 % 15.15 % 17.86 % 11.90 % 7.35 % -6.92 % -
  YoY % 0.73% 70.83% -15.17% 50.08% 61.90% 206.21% -
  Horiz. % -376.73% -373.99% -218.93% -258.09% -171.97% -106.21% 100.00%
ROE 3.70 % 5.21 % 2.36 % 6.51 % 4.01 % 2.76 % -1.93 % -
  YoY % -28.98% 120.76% -63.75% 62.34% 45.29% 243.01% -
  Horiz. % -191.71% -269.95% -122.28% -337.31% -207.77% -143.01% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 21.08 37.51 31.39 32.44 20.85 14.48 7.30 19.31%
  YoY % -43.80% 19.50% -3.24% 55.59% 43.99% 98.36% -
  Horiz. % 288.77% 513.84% 430.00% 444.38% 285.62% 198.36% 100.00%
EPS 3.53 6.18 2.28 5.14 2.31 1.31 -0.81 -
  YoY % -42.88% 171.05% -55.64% 122.51% 76.34% 261.73% -
  Horiz. % -435.80% -762.96% -281.48% -634.57% -285.19% -161.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9547 1.1870 0.9677 0.7896 0.5759 0.4740 0.4189 14.70%
  YoY % -19.57% 22.66% 22.56% 37.11% 21.50% 13.15% -
  Horiz. % 227.91% 283.36% 231.01% 188.49% 137.48% 113.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 474,878
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 21.08 25.01 20.93 10.02 6.02 4.07 2.05 47.41%
  YoY % -15.71% 19.49% 108.88% 66.45% 47.91% 98.54% -
  Horiz. % 1,028.29% 1,220.00% 1,020.98% 488.78% 293.66% 198.54% 100.00%
EPS 3.53 4.12 1.52 1.59 0.67 0.37 -0.23 -
  YoY % -14.32% 171.05% -4.40% 137.31% 81.08% 260.87% -
  Horiz. % -1,534.78% -1,791.30% -660.87% -691.30% -291.30% -160.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9547 0.7913 0.6451 0.2438 0.1664 0.1334 0.1178 41.68%
  YoY % 20.65% 22.66% 164.60% 46.51% 24.74% 13.24% -
  Horiz. % 810.44% 671.73% 547.62% 206.96% 141.26% 113.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 3.8100 3.5100 2.1900 2.7800 0.5750 0.5800 0.2200 -
P/RPS 18.07 9.36 6.98 8.57 2.76 4.01 3.01 34.78%
  YoY % 93.06% 34.10% -18.55% 210.51% -31.17% 33.22% -
  Horiz. % 600.33% 310.96% 231.89% 284.72% 91.69% 133.22% 100.00%
P/EPS 107.88 56.80 95.93 54.09 24.89 44.27 -27.16 -
  YoY % 89.93% -40.79% 77.35% 117.32% -43.78% 263.00% -
  Horiz. % -397.20% -209.13% -353.20% -199.15% -91.64% -163.00% 100.00%
EY 0.93 1.76 1.04 1.85 4.02 2.26 -3.68 -
  YoY % -47.16% 69.23% -43.78% -53.98% 77.88% 161.41% -
  Horiz. % -25.27% -47.83% -28.26% -50.27% -109.24% -61.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.99 2.96 2.26 3.52 1.00 1.22 0.53 39.95%
  YoY % 34.80% 30.97% -35.80% 252.00% -18.03% 130.19% -
  Horiz. % 752.83% 558.49% 426.42% 664.15% 188.68% 230.19% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 15/05/20 15/05/19 22/05/18 09/05/17 21/04/16 24/04/15 24/04/14 -
Price 4.4300 4.2000 2.3100 3.5000 0.6650 0.6800 0.2350 -
P/RPS 21.01 11.20 7.36 10.79 3.19 4.70 3.22 36.66%
  YoY % 87.59% 52.17% -31.79% 238.24% -32.13% 45.96% -
  Horiz. % 652.48% 347.83% 228.57% 335.09% 99.07% 145.96% 100.00%
P/EPS 125.44 67.96 101.19 68.09 28.79 51.91 -29.01 -
  YoY % 84.58% -32.84% 48.61% 136.51% -44.54% 278.94% -
  Horiz. % -432.40% -234.26% -348.81% -234.71% -99.24% -178.94% 100.00%
EY 0.80 1.47 0.99 1.47 3.47 1.93 -3.45 -
  YoY % -45.58% 48.48% -32.65% -57.64% 79.79% 155.94% -
  Horiz. % -23.19% -42.61% -28.70% -42.61% -100.58% -55.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.64 3.54 2.39 4.43 1.15 1.43 0.56 42.21%
  YoY % 31.07% 48.12% -46.05% 285.22% -19.58% 155.36% -
  Horiz. % 828.57% 632.14% 426.79% 791.07% 205.36% 255.36% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

425  348  524  880 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.105+0.005 
 JAG 0.09+0.01 
 AIRASIA 0.84+0.015 
 CAREPLS 1.45+0.26 
 AAX 0.110.00 
 HLT 0.855+0.16 
 K1 0.475+0.03 
 HIBISCS 0.66-0.01 
 ARMADA 0.255+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers