[PENTA] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
11-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 94.15%
YoY- 16.44%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 342,187 297,366 245,814 203,133 239,496 201,679 102,383 22.26%
PBT 72,608 64,471 56,494 55,933 67,573 40,614 21,109 22.85%
Tax -1,734 -1,662 -1,936 -3,365 -5,689 -2,630 -2,298 -4.58%
NP 70,874 62,809 54,558 52,568 61,884 37,984 18,811 24.72%
-
NP to SH 44,928 39,601 34,011 33,782 39,106 21,173 17,812 16.66%
-
Tax Rate 2.39% 2.58% 3.43% 6.02% 8.42% 6.48% 10.89% -
Total Cost 271,313 234,557 191,256 150,565 177,612 163,695 83,572 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 6.85% 6.81% 6.38% 7.19% 9.89% 6.61% 14.25% -
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 48.11 41.78 34.51 42.78 50.43 63.70 69.84 -6.02%
EPS 6.32 5.56 4.77 7.11 8.23 6.69 12.15 -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 - 712,317
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 48.04 41.75 34.51 28.52 33.62 28.31 14.37 22.26%
EPS 6.31 5.56 4.77 4.74 5.49 2.97 2.50 16.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9206 0.8169 0.7485 0.6597 0.555 0.4496 0.1755 31.79%
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 10.23 8.83 13.42 12.04 5.71 3.85 5.38 11.29%
P/EPS 77.90 66.31 96.97 72.39 34.97 36.63 30.95 16.62%
EY 1.28 1.51 1.03 1.38 2.86 2.73 3.23 -14.28%
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 11.50 9.93 16.37 9.58 7.24 4.87 6.97 8.69%
P/EPS 87.55 74.58 118.33 57.63 44.32 46.35 40.08 13.90%
EY 1.14 1.34 0.85 1.74 2.26 2.16 2.49 -12.20%
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