[PENTA] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
14-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 0.72%
YoY- -13.61%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 684,374 594,732 491,628 406,266 478,992 403,358 204,766 22.26%
PBT 145,216 128,942 112,988 111,866 135,146 81,228 42,218 22.85%
Tax -3,468 -3,324 -3,872 -6,730 -11,378 -5,260 -4,596 -4.58%
NP 141,748 125,618 109,116 105,136 123,768 75,968 37,622 24.72%
-
NP to SH 89,856 79,202 68,022 67,564 78,212 42,346 35,624 16.66%
-
Tax Rate 2.39% 2.58% 3.43% 6.02% 8.42% 6.48% 10.89% -
Total Cost 542,626 469,114 382,512 301,130 355,224 327,390 167,144 21.67%
-
Net Worth 655,763 581,877 533,169 469,891 395,336 320,289 125,006 31.79%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 655,763 581,877 533,169 469,891 395,336 320,289 125,006 31.79%
NOSH 712,317 712,317 712,317 474,878 474,878 316,585 146,600 30.12%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 20.71% 21.12% 22.19% 25.88% 25.84% 18.83% 18.37% -
ROE 13.70% 13.61% 12.76% 14.38% 19.78% 13.22% 28.50% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 96.21 83.57 69.02 85.55 100.87 127.41 139.68 -6.02%
EPS 12.64 11.12 9.54 14.22 16.46 13.38 24.30 -10.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9219 0.8176 0.7485 0.9895 0.8325 1.0117 0.8527 1.30%
Adjusted Per Share Value based on latest NOSH - 474,878
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 96.21 83.61 69.12 57.11 67.34 56.71 28.79 22.26%
EPS 12.64 11.13 9.56 9.50 11.00 5.95 5.01 16.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9219 0.818 0.7496 0.6606 0.5558 0.4503 0.1757 31.80%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 4.92 3.69 4.63 5.15 2.88 2.45 3.76 -
P/RPS 5.11 4.42 6.71 6.02 2.86 1.92 2.69 11.28%
P/EPS 38.95 33.16 48.48 36.20 17.49 18.32 15.47 16.62%
EY 2.57 3.02 2.06 2.76 5.72 5.46 6.46 -14.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.34 4.51 6.19 5.20 3.46 2.42 4.41 3.23%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 10/08/23 11/08/22 13/08/21 14/08/20 16/08/19 17/08/18 24/08/17 -
Price 5.53 4.15 5.65 4.10 3.65 3.10 4.87 -
P/RPS 5.75 4.97 8.19 4.79 3.62 2.43 3.49 8.67%
P/EPS 43.78 37.29 59.17 28.82 22.16 23.18 20.04 13.90%
EY 2.28 2.68 1.69 3.47 4.51 4.31 4.99 -12.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.00 5.08 7.55 4.14 4.38 3.06 5.71 0.82%

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