[PENTA] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 18.21%
YoY- 126.12%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 247,580 204,766 190,288 151,938 144,174 134,894 114,396 67.23%
PBT 40,698 42,218 37,364 28,838 28,225 25,584 16,952 79.19%
Tax -4,416 -4,596 -3,384 747 -3,178 -4,290 -3,344 20.34%
NP 36,282 37,622 33,980 29,585 25,046 21,294 13,608 92.16%
-
NP to SH 34,109 35,624 30,152 27,028 22,864 19,666 12,676 93.34%
-
Tax Rate 10.85% 10.89% 9.06% -2.59% 11.26% 16.77% 19.73% -
Total Cost 211,297 167,144 156,308 122,353 119,128 113,600 100,788 63.72%
-
Net Worth 150,451 125,006 115,797 106,351 96,097 87,972 79,005 53.57%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 150,451 125,006 115,797 106,351 96,097 87,972 79,005 53.57%
NOSH 146,567 146,600 146,653 144,069 143,258 141,685 137,186 4.50%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 14.65% 18.37% 17.86% 19.47% 17.37% 15.79% 11.90% -
ROE 22.67% 28.50% 26.04% 25.41% 23.79% 22.35% 16.04% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 168.92 139.68 129.75 105.46 100.64 95.21 83.39 60.02%
EPS 23.27 24.30 20.56 8.69 15.96 13.88 9.24 85.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0265 0.8527 0.7896 0.7382 0.6708 0.6209 0.5759 46.95%
Adjusted Per Share Value based on latest NOSH - 146,666
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 34.76 28.75 26.71 21.33 20.24 18.94 16.06 67.24%
EPS 4.79 5.00 4.23 3.79 3.21 2.76 1.78 93.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2112 0.1755 0.1626 0.1493 0.1349 0.1235 0.1109 53.58%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 4.74 3.76 2.78 1.35 1.30 0.78 0.575 -
P/RPS 2.81 2.69 2.14 1.28 1.29 0.82 0.69 154.80%
P/EPS 20.37 15.47 13.52 7.20 8.15 5.62 6.22 120.37%
EY 4.91 6.46 7.40 13.90 12.28 17.79 16.07 -54.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.62 4.41 3.52 1.83 1.94 1.26 1.00 177.13%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 16/11/17 24/08/17 09/05/17 27/02/17 03/11/16 04/08/16 21/04/16 -
Price 4.99 4.87 3.50 1.70 1.48 0.995 0.665 -
P/RPS 2.95 3.49 2.70 1.61 1.47 1.05 0.80 138.49%
P/EPS 21.44 20.04 17.02 9.06 9.27 7.17 7.20 106.84%
EY 4.66 4.99 5.87 11.04 10.78 13.95 13.89 -51.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.86 5.71 4.43 2.30 2.21 1.60 1.15 161.16%

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