[PENTA] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
30-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 42.83%
YoY- 852.76%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 403,358 204,766 134,894 86,880 72,894 76,970 49,924 41.63%
PBT 81,228 42,218 25,584 10,890 3,862 4,804 -1,474 -
Tax -5,260 -4,596 -4,290 -1,726 -666 -176 -102 92.87%
NP 75,968 37,622 21,294 9,164 3,196 4,628 -1,576 -
-
NP to SH 42,346 35,624 19,666 10,004 1,050 4,178 -988 -
-
Tax Rate 6.48% 10.89% 16.77% 15.85% 17.24% 3.66% - -
Total Cost 327,390 167,144 113,600 77,716 69,698 72,342 51,500 36.08%
-
Net Worth 320,289 125,006 87,972 66,479 58,032 56,283 55,528 33.89%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 320,289 125,006 87,972 66,479 58,032 56,283 55,528 33.89%
NOSH 316,585 146,600 141,685 133,386 134,615 133,057 133,513 15.46%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 18.83% 18.37% 15.79% 10.55% 4.38% 6.01% -3.16% -
ROE 13.22% 28.50% 22.35% 15.05% 1.81% 7.42% -1.78% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 127.41 139.68 95.21 65.13 54.15 57.85 37.39 22.65%
EPS 13.38 24.30 13.88 7.50 0.78 3.14 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0117 0.8527 0.6209 0.4984 0.4311 0.423 0.4159 15.96%
Adjusted Per Share Value based on latest NOSH - 133,237
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 56.71 28.79 18.96 12.21 10.25 10.82 7.02 41.62%
EPS 5.95 5.01 2.76 1.41 0.15 0.59 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4503 0.1757 0.1237 0.0935 0.0816 0.0791 0.0781 33.89%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.45 3.76 0.78 0.715 0.35 0.21 0.22 -
P/RPS 1.92 2.69 0.82 1.10 0.65 0.36 0.59 21.72%
P/EPS 18.32 15.47 5.62 9.53 44.87 6.69 -29.73 -
EY 5.46 6.46 17.79 10.49 2.23 14.95 -3.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 4.41 1.26 1.43 0.81 0.50 0.53 28.78%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 17/08/18 24/08/17 04/08/16 30/07/15 22/07/14 31/07/13 15/08/12 -
Price 3.10 4.87 0.995 0.865 0.37 0.21 0.21 -
P/RPS 2.43 3.49 1.05 1.33 0.68 0.36 0.56 27.69%
P/EPS 23.18 20.04 7.17 11.53 47.44 6.69 -28.38 -
EY 4.31 4.99 13.95 8.67 2.11 14.95 -3.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 5.71 1.60 1.74 0.86 0.50 0.50 35.22%

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