[PENTA] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -19.63%
YoY- -4.13%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 460,672 400,436 475,040 397,532 190,288 114,396 77,404 34.58%
PBT 106,300 108,876 132,584 65,952 37,364 16,952 5,696 62.79%
Tax -2,880 -4,464 -9,644 -5,736 -3,384 -3,344 -4 199.08%
NP 103,420 104,412 122,940 60,216 33,980 13,608 5,692 62.06%
-
NP to SH 64,292 67,084 78,256 28,908 30,152 12,676 7,004 44.65%
-
Tax Rate 2.71% 4.10% 7.27% 8.70% 9.06% 19.73% 0.07% -
Total Cost 357,252 296,024 352,100 337,316 156,308 100,788 71,712 30.65%
-
Net Worth 527,185 453,366 375,786 306,359 115,797 79,005 63,356 42.30%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 527,185 453,366 375,786 306,359 115,797 79,005 63,356 42.30%
NOSH 712,317 474,878 316,585 316,585 146,653 137,186 133,664 32.12%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 22.45% 26.07% 25.88% 15.15% 17.86% 11.90% 7.35% -
ROE 12.20% 14.80% 20.82% 9.44% 26.04% 16.04% 11.05% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 64.67 84.32 150.05 125.57 129.75 83.39 57.91 1.85%
EPS 9.04 14.12 24.72 9.12 20.56 9.24 5.24 9.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7401 0.9547 1.187 0.9677 0.7896 0.5759 0.474 7.70%
Adjusted Per Share Value based on latest NOSH - 316,585
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 64.67 56.22 66.69 55.81 26.71 16.06 10.87 34.57%
EPS 9.04 9.42 10.99 4.06 4.23 1.78 0.98 44.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7401 0.6365 0.5276 0.4301 0.1626 0.1109 0.0889 42.31%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 5.60 3.81 3.51 2.19 2.78 0.575 0.58 -
P/RPS 8.66 4.52 2.34 1.74 2.14 0.69 1.00 43.25%
P/EPS 62.04 26.97 14.20 23.98 13.52 6.22 11.07 33.24%
EY 1.61 3.71 7.04 4.17 7.40 16.07 9.03 -24.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.57 3.99 2.96 2.26 3.52 1.00 1.22 35.51%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 07/05/21 15/05/20 15/05/19 22/05/18 09/05/17 21/04/16 24/04/15 -
Price 5.09 4.43 4.20 2.31 3.50 0.665 0.68 -
P/RPS 7.87 5.25 2.80 1.84 2.70 0.80 1.17 37.35%
P/EPS 56.39 31.36 16.99 25.30 17.02 7.20 12.98 27.70%
EY 1.77 3.19 5.89 3.95 5.87 13.89 7.71 -21.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.88 4.64 3.54 2.39 4.43 1.15 1.43 29.89%

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