[PENTA] YoY Cumulative 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- 192.97%
YoY- 18.87%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 245,814 203,133 239,496 201,679 102,383 67,447 43,440 33.45%
PBT 56,494 55,933 67,573 40,614 21,109 12,792 5,445 47.63%
Tax -1,936 -3,365 -5,689 -2,630 -2,298 -2,145 -863 14.40%
NP 54,558 52,568 61,884 37,984 18,811 10,647 4,582 51.05%
-
NP to SH 34,011 33,782 39,106 21,173 17,812 9,833 5,002 37.60%
-
Tax Rate 3.43% 6.02% 8.42% 6.48% 10.89% 16.77% 15.85% -
Total Cost 191,256 150,565 177,612 163,695 83,572 56,800 38,858 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 6.38% 7.19% 9.89% 6.61% 14.25% 11.18% 7.52% -
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 34.51 42.78 50.43 63.70 69.84 47.60 32.57 0.96%
EPS 4.77 7.11 8.23 6.69 12.15 6.94 3.75 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 34.56 28.56 33.67 28.35 14.39 9.48 6.11 33.44%
EPS 4.78 4.75 5.50 2.98 2.50 1.38 0.70 37.69%
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 13.42 12.04 5.71 3.85 5.38 1.64 2.20 35.13%
P/EPS 96.97 72.39 34.97 36.63 30.95 11.24 19.07 31.10%
EY 1.03 1.38 2.86 2.73 3.23 8.90 5.24 -23.72%
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 16.37 9.58 7.24 4.87 6.97 2.09 2.66 35.33%
P/EPS 118.33 57.63 44.32 46.35 40.08 14.34 23.07 31.29%
EY 0.85 1.74 2.26 2.16 2.49 6.97 4.34 -23.77%
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