[PENTA] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
21-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 6.05%
YoY- 80.98%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 475,040 397,532 190,288 114,396 77,404 39,032 84,768 33.25%
PBT 132,584 65,952 37,364 16,952 5,696 -2,452 6,192 66.60%
Tax -9,644 -5,736 -3,384 -3,344 -4 -248 -48 141.91%
NP 122,940 60,216 33,980 13,608 5,692 -2,700 6,144 64.73%
-
NP to SH 78,256 28,908 30,152 12,676 7,004 -4,328 6,728 50.49%
-
Tax Rate 7.27% 8.70% 9.06% 19.73% 0.07% - 0.78% -
Total Cost 352,100 337,316 156,308 100,788 71,712 41,732 78,624 28.37%
-
Net Worth 375,786 306,359 115,797 79,005 63,356 55,956 55,692 37.44%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 375,786 306,359 115,797 79,005 63,356 55,956 55,692 37.44%
NOSH 316,585 316,585 146,653 137,186 133,664 133,580 133,492 15.47%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 25.88% 15.15% 17.86% 11.90% 7.35% -6.92% 7.25% -
ROE 20.82% 9.44% 26.04% 16.04% 11.05% -7.73% 12.08% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 150.05 125.57 129.75 83.39 57.91 29.22 63.50 15.40%
EPS 24.72 9.12 20.56 9.24 5.24 -3.24 5.04 30.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.187 0.9677 0.7896 0.5759 0.474 0.4189 0.4172 19.02%
Adjusted Per Share Value based on latest NOSH - 137,186
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 66.69 55.81 26.71 16.06 10.87 5.48 11.90 33.25%
EPS 10.99 4.06 4.23 1.78 0.98 -0.61 0.94 50.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5275 0.4301 0.1626 0.1109 0.0889 0.0786 0.0782 37.43%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 3.51 2.19 2.78 0.575 0.58 0.22 0.21 -
P/RPS 2.34 1.74 2.14 0.69 1.00 0.75 0.33 38.58%
P/EPS 14.20 23.98 13.52 6.22 11.07 -6.79 4.17 22.64%
EY 7.04 4.17 7.40 16.07 9.03 -14.73 24.00 -18.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.96 2.26 3.52 1.00 1.22 0.53 0.50 34.48%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 15/05/19 22/05/18 09/05/17 21/04/16 24/04/15 24/04/14 29/04/13 -
Price 4.20 2.31 3.50 0.665 0.68 0.235 0.19 -
P/RPS 2.80 1.84 2.70 0.80 1.17 0.80 0.30 45.07%
P/EPS 16.99 25.30 17.02 7.20 12.98 -7.25 3.77 28.50%
EY 5.89 3.95 5.87 13.89 7.71 -13.79 26.53 -22.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.54 2.39 4.43 1.15 1.43 0.56 0.46 40.48%

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