[PENTA] YoY Annualized Quarter 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- 55.14%
YoY- 96.58%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 478,992 403,358 204,766 134,894 86,880 72,894 76,970 35.60%
PBT 135,146 81,228 42,218 25,584 10,890 3,862 4,804 74.35%
Tax -11,378 -5,260 -4,596 -4,290 -1,726 -666 -176 100.27%
NP 123,768 75,968 37,622 21,294 9,164 3,196 4,628 72.88%
-
NP to SH 78,212 42,346 35,624 19,666 10,004 1,050 4,178 62.91%
-
Tax Rate 8.42% 6.48% 10.89% 16.77% 15.85% 17.24% 3.66% -
Total Cost 355,224 327,390 167,144 113,600 77,716 69,698 72,342 30.35%
-
Net Worth 395,336 320,289 125,006 87,972 66,479 58,032 56,283 38.36%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 395,336 320,289 125,006 87,972 66,479 58,032 56,283 38.36%
NOSH 474,878 316,585 146,600 141,685 133,386 134,615 133,057 23.60%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 25.84% 18.83% 18.37% 15.79% 10.55% 4.38% 6.01% -
ROE 19.78% 13.22% 28.50% 22.35% 15.05% 1.81% 7.42% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 100.87 127.41 139.68 95.21 65.13 54.15 57.85 9.70%
EPS 16.46 13.38 24.30 13.88 7.50 0.78 3.14 31.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8325 1.0117 0.8527 0.6209 0.4984 0.4311 0.423 11.93%
Adjusted Per Share Value based on latest NOSH - 145,820
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 67.34 56.71 28.79 18.96 12.21 10.25 10.82 35.60%
EPS 11.00 5.95 5.01 2.76 1.41 0.15 0.59 62.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5558 0.4503 0.1757 0.1237 0.0935 0.0816 0.0791 38.37%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.88 2.45 3.76 0.78 0.715 0.35 0.21 -
P/RPS 2.86 1.92 2.69 0.82 1.10 0.65 0.36 41.23%
P/EPS 17.49 18.32 15.47 5.62 9.53 44.87 6.69 17.36%
EY 5.72 5.46 6.46 17.79 10.49 2.23 14.95 -14.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 2.42 4.41 1.26 1.43 0.81 0.50 38.02%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 16/08/19 17/08/18 24/08/17 04/08/16 30/07/15 22/07/14 31/07/13 -
Price 3.65 3.10 4.87 0.995 0.865 0.37 0.21 -
P/RPS 3.62 2.43 3.49 1.05 1.33 0.68 0.36 46.88%
P/EPS 22.16 23.18 20.04 7.17 11.53 47.44 6.69 22.08%
EY 4.51 4.31 4.99 13.95 8.67 2.11 14.95 -18.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 3.06 5.71 1.60 1.74 0.86 0.50 43.55%

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