[PENTA] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
01-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 20.53%
YoY- 49.64%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 514,530 411,401 485,504 413,309 247,580 144,174 85,797 34.75%
PBT 116,894 108,625 134,317 92,228 40,698 28,225 16,361 38.73%
Tax -3,840 -5,472 -6,874 -5,960 -4,416 -3,178 -2,172 9.95%
NP 113,054 103,153 127,442 86,268 36,282 25,046 14,189 41.28%
-
NP to SH 70,694 65,096 80,781 51,041 34,109 22,864 13,961 31.00%
-
Tax Rate 3.29% 5.04% 5.12% 6.46% 10.85% 11.26% 13.28% -
Total Cost 401,476 308,248 358,061 327,041 211,297 119,128 71,608 33.25%
-
Net Worth 549,054 488,222 415,613 337,385 150,451 96,097 71,858 40.29%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 549,054 488,222 415,613 337,385 150,451 96,097 71,858 40.29%
NOSH 712,317 712,317 474,878 316,585 146,567 143,258 133,218 32.20%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 21.97% 25.07% 26.25% 20.87% 14.65% 17.37% 16.54% -
ROE 12.88% 13.33% 19.44% 15.13% 22.67% 23.79% 19.43% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 72.23 57.76 102.24 130.55 168.92 100.64 64.40 1.92%
EPS 9.92 9.13 17.01 16.12 23.27 15.96 10.48 -0.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7708 0.6854 0.8752 1.0657 1.0265 0.6708 0.5394 6.12%
Adjusted Per Share Value based on latest NOSH - 316,585
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 72.33 57.84 68.25 58.10 34.81 20.27 12.06 34.75%
EPS 9.94 9.15 11.36 7.18 4.80 3.21 1.96 31.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7719 0.6864 0.5843 0.4743 0.2115 0.1351 0.101 40.30%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 5.49 4.80 4.44 3.70 4.74 1.30 0.775 -
P/RPS 7.60 8.31 4.34 2.83 2.81 1.29 1.20 35.98%
P/EPS 55.32 52.52 26.10 22.95 20.37 8.15 7.40 39.78%
EY 1.81 1.90 3.83 4.36 4.91 12.28 13.52 -28.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.12 7.00 5.07 3.47 4.62 1.94 1.44 30.49%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/10/21 06/11/20 07/11/19 01/11/18 16/11/17 03/11/16 05/11/15 -
Price 5.35 5.20 4.75 3.25 4.99 1.48 0.79 -
P/RPS 7.41 9.00 4.65 2.49 2.95 1.47 1.23 34.85%
P/EPS 53.91 56.90 27.92 20.16 21.44 9.27 7.54 38.75%
EY 1.86 1.76 3.58 4.96 4.66 10.78 13.27 -27.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.94 7.59 5.43 3.05 4.86 2.21 1.46 29.63%

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