[PENTA] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
17-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 46.49%
YoY- 18.87%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 491,628 406,266 478,992 403,358 204,766 134,894 86,880 33.45%
PBT 112,988 111,866 135,146 81,228 42,218 25,584 10,890 47.63%
Tax -3,872 -6,730 -11,378 -5,260 -4,596 -4,290 -1,726 14.40%
NP 109,116 105,136 123,768 75,968 37,622 21,294 9,164 51.05%
-
NP to SH 68,022 67,564 78,212 42,346 35,624 19,666 10,004 37.60%
-
Tax Rate 3.43% 6.02% 8.42% 6.48% 10.89% 16.77% 15.85% -
Total Cost 382,512 301,130 355,224 327,390 167,144 113,600 77,716 30.39%
-
Net Worth 533,169 469,891 395,336 320,289 125,006 87,972 66,479 41.43%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 533,169 469,891 395,336 320,289 125,006 87,972 66,479 41.43%
NOSH 712,317 474,878 474,878 316,585 146,600 141,685 133,386 32.17%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 22.19% 25.88% 25.84% 18.83% 18.37% 15.79% 10.55% -
ROE 12.76% 14.38% 19.78% 13.22% 28.50% 22.35% 15.05% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 69.02 85.55 100.87 127.41 139.68 95.21 65.13 0.97%
EPS 9.54 14.22 16.46 13.38 24.30 13.88 7.50 4.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7485 0.9895 0.8325 1.0117 0.8527 0.6209 0.4984 7.00%
Adjusted Per Share Value based on latest NOSH - 316,585
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 69.12 57.11 67.34 56.71 28.79 18.96 12.21 33.46%
EPS 9.56 9.50 11.00 5.95 5.01 2.76 1.41 37.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7496 0.6606 0.5558 0.4503 0.1757 0.1237 0.0935 41.42%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 4.63 5.15 2.88 2.45 3.76 0.78 0.715 -
P/RPS 6.71 6.02 2.86 1.92 2.69 0.82 1.10 35.13%
P/EPS 48.48 36.20 17.49 18.32 15.47 5.62 9.53 31.11%
EY 2.06 2.76 5.72 5.46 6.46 17.79 10.49 -23.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.19 5.20 3.46 2.42 4.41 1.26 1.43 27.63%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 13/08/21 14/08/20 16/08/19 17/08/18 24/08/17 04/08/16 30/07/15 -
Price 5.65 4.10 3.65 3.10 4.87 0.995 0.865 -
P/RPS 8.19 4.79 3.62 2.43 3.49 1.05 1.33 35.34%
P/EPS 59.17 28.82 22.16 23.18 20.04 7.17 11.53 31.30%
EY 1.69 3.47 4.51 4.31 4.99 13.95 8.67 -23.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.55 4.14 4.38 3.06 5.71 1.60 1.74 27.68%

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