[PENTA] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 18.15%
YoY- 81.15%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 406,266 478,992 403,358 204,766 134,894 86,880 72,894 33.11%
PBT 111,866 135,146 81,228 42,218 25,584 10,890 3,862 75.15%
Tax -6,730 -11,378 -5,260 -4,596 -4,290 -1,726 -666 46.98%
NP 105,136 123,768 75,968 37,622 21,294 9,164 3,196 78.90%
-
NP to SH 67,564 78,212 42,346 35,624 19,666 10,004 1,050 100.05%
-
Tax Rate 6.02% 8.42% 6.48% 10.89% 16.77% 15.85% 17.24% -
Total Cost 301,130 355,224 327,390 167,144 113,600 77,716 69,698 27.59%
-
Net Worth 469,891 395,336 320,289 125,006 87,972 66,479 58,032 41.66%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 469,891 395,336 320,289 125,006 87,972 66,479 58,032 41.66%
NOSH 474,878 474,878 316,585 146,600 141,685 133,386 134,615 23.35%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 25.88% 25.84% 18.83% 18.37% 15.79% 10.55% 4.38% -
ROE 14.38% 19.78% 13.22% 28.50% 22.35% 15.05% 1.81% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 85.55 100.87 127.41 139.68 95.21 65.13 54.15 7.91%
EPS 14.22 16.46 13.38 24.30 13.88 7.50 0.78 62.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9895 0.8325 1.0117 0.8527 0.6209 0.4984 0.4311 14.83%
Adjusted Per Share Value based on latest NOSH - 146,562
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 57.11 67.34 56.71 28.79 18.96 12.21 10.25 33.11%
EPS 9.50 11.00 5.95 5.01 2.76 1.41 0.15 99.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6606 0.5558 0.4503 0.1757 0.1237 0.0935 0.0816 41.65%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 5.15 2.88 2.45 3.76 0.78 0.715 0.35 -
P/RPS 6.02 2.86 1.92 2.69 0.82 1.10 0.65 44.86%
P/EPS 36.20 17.49 18.32 15.47 5.62 9.53 44.87 -3.51%
EY 2.76 5.72 5.46 6.46 17.79 10.49 2.23 3.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.20 3.46 2.42 4.41 1.26 1.43 0.81 36.28%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 14/08/20 16/08/19 17/08/18 24/08/17 04/08/16 30/07/15 22/07/14 -
Price 4.10 3.65 3.10 4.87 0.995 0.865 0.37 -
P/RPS 4.79 3.62 2.43 3.49 1.05 1.33 0.68 38.41%
P/EPS 28.82 22.16 23.18 20.04 7.17 11.53 47.44 -7.96%
EY 3.47 4.51 4.31 4.99 13.95 8.67 2.11 8.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.14 4.38 3.06 5.71 1.60 1.74 0.86 29.91%

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