[PENTA] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -0.55%
YoY- -14.64%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 496,121 461,455 433,833 418,774 434,528 453,743 471,455 3.45%
PBT 119,344 113,701 112,496 113,140 119,628 127,259 132,970 -6.94%
Tax 343 548 -486 -882 -6,747 -5,475 -6,504 -
NP 119,687 114,249 112,010 112,258 112,881 121,784 126,466 -3.60%
-
NP to SH 75,545 71,114 70,186 70,884 71,278 77,721 80,250 -3.94%
-
Tax Rate -0.29% -0.48% 0.43% 0.78% 5.64% 4.30% 4.89% -
Total Cost 376,434 347,206 321,823 306,516 321,647 331,959 344,989 5.98%
-
Net Worth 549,054 533,169 527,185 508,451 488,222 469,891 453,366 13.60%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 10,684 10,684 10,684 10,684 7,123 7,123 7,123 31.00%
Div Payout % 14.14% 15.02% 15.22% 15.07% 9.99% 9.17% 8.88% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 549,054 533,169 527,185 508,451 488,222 469,891 453,366 13.60%
NOSH 712,317 712,317 712,317 712,317 712,317 474,878 474,878 31.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 24.12% 24.76% 25.82% 26.81% 25.98% 26.84% 26.82% -
ROE 13.76% 13.34% 13.31% 13.94% 14.60% 16.54% 17.70% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 69.65 64.78 60.90 58.79 61.00 95.55 99.28 -21.02%
EPS 10.61 9.98 9.85 9.95 10.01 16.37 16.90 -26.65%
DPS 1.50 1.50 1.50 1.50 1.00 1.50 1.50 0.00%
NAPS 0.7708 0.7485 0.7401 0.7138 0.6854 0.9895 0.9547 -13.28%
Adjusted Per Share Value based on latest NOSH - 712,317
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 69.75 64.87 60.99 58.87 61.09 63.79 66.28 3.45%
EPS 10.62 10.00 9.87 9.97 10.02 10.93 11.28 -3.93%
DPS 1.50 1.50 1.50 1.50 1.00 1.00 1.00 31.00%
NAPS 0.7719 0.7496 0.7411 0.7148 0.6864 0.6606 0.6374 13.60%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 5.49 4.63 5.60 5.05 4.80 5.15 3.81 -
P/RPS 7.88 7.15 9.19 8.59 7.87 5.39 3.84 61.41%
P/EPS 51.77 46.38 56.83 50.75 47.97 31.47 22.55 73.94%
EY 1.93 2.16 1.76 1.97 2.08 3.18 4.44 -42.58%
DY 0.27 0.32 0.27 0.30 0.21 0.29 0.39 -21.72%
P/NAPS 7.12 6.19 7.57 7.07 7.00 5.20 3.99 47.06%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/10/21 13/08/21 07/05/21 25/02/21 06/11/20 14/08/20 15/05/20 -
Price 5.35 5.65 5.09 6.51 5.20 4.10 4.43 -
P/RPS 7.68 8.72 8.36 11.07 8.52 4.29 4.46 43.61%
P/EPS 50.45 56.59 51.66 65.42 51.97 25.05 26.21 54.67%
EY 1.98 1.77 1.94 1.53 1.92 3.99 3.81 -35.33%
DY 0.28 0.27 0.29 0.23 0.19 0.37 0.34 -12.13%
P/NAPS 6.94 7.55 6.88 9.12 7.59 4.14 4.64 30.75%

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