[PENTA] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
04-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 25.53%
YoY- 83.89%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 170,912 151,939 127,387 107,611 92,852 83,604 86,641 57.22%
PBT 33,941 28,838 23,580 22,029 17,496 14,682 15,380 69.42%
Tax 737 747 -3,147 -3,674 -3,227 -2,392 -2,211 -
NP 34,678 29,585 20,433 18,355 14,269 12,290 13,169 90.58%
-
NP to SH 31,397 27,028 18,630 16,784 13,371 11,953 12,585 83.84%
-
Tax Rate -2.17% -2.59% 13.35% 16.68% 18.44% 16.29% 14.38% -
Total Cost 136,234 122,354 106,954 89,256 78,583 71,314 73,472 50.87%
-
Net Worth 0 108,269 98,334 90,539 79,005 73,966 71,950 -
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 0 108,269 98,334 90,539 79,005 73,966 71,950 -
NOSH 146,653 146,666 146,593 145,820 137,186 133,513 133,390 6.51%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 20.29% 19.47% 16.04% 17.06% 15.37% 14.70% 15.20% -
ROE 0.00% 24.96% 18.95% 18.54% 16.92% 16.16% 17.49% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 116.54 103.59 86.90 73.80 67.68 62.62 64.95 47.60%
EPS 21.41 18.43 12.71 11.51 9.75 8.95 9.43 72.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7382 0.6708 0.6209 0.5759 0.554 0.5394 -
Adjusted Per Share Value based on latest NOSH - 145,820
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 24.03 21.36 17.91 15.13 13.05 11.75 12.18 57.23%
EPS 4.41 3.80 2.62 2.36 1.88 1.68 1.77 83.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1522 0.1382 0.1273 0.1111 0.104 0.1012 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.78 1.35 1.30 0.78 0.575 0.72 0.775 -
P/RPS 2.39 1.30 1.50 1.06 0.85 1.15 1.19 59.11%
P/EPS 12.99 7.33 10.23 6.78 5.90 8.04 8.21 35.74%
EY 7.70 13.65 9.78 14.76 16.95 12.43 12.17 -26.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.83 1.94 1.26 1.00 1.30 1.44 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 09/05/17 27/02/17 03/11/16 04/08/16 21/04/16 23/02/16 05/11/15 -
Price 3.50 1.70 1.48 0.995 0.665 0.71 0.79 -
P/RPS 3.00 1.64 1.70 1.35 0.98 1.13 1.22 82.08%
P/EPS 16.35 9.23 11.65 8.64 6.82 7.93 8.37 56.20%
EY 6.12 10.84 8.59 11.57 14.66 12.61 11.94 -35.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.30 2.21 1.60 1.15 1.28 1.46 -

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