[PENTA] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
30-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 85.67%
YoY- 102.3%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 102,296 54,811 38,848 24,089 26,689 17,293 15,049 37.61%
PBT 24,126 11,768 8,554 4,021 2,544 854 545 88.02%
Tax -1,196 -1,452 -1,309 -862 -271 -76 -21 96.08%
NP 22,930 10,316 7,245 3,159 2,273 778 524 87.66%
-
NP to SH 13,946 10,274 6,664 3,251 1,607 407 542 71.77%
-
Tax Rate 4.96% 12.34% 15.30% 21.44% 10.65% 8.90% 3.85% -
Total Cost 79,366 44,495 31,603 20,930 24,416 16,515 14,525 32.69%
-
Net Worth 320,289 124,973 90,539 66,405 57,254 55,535 54,979 34.12%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 320,289 124,973 90,539 66,405 57,254 55,535 54,979 34.12%
NOSH 316,585 146,562 145,820 133,237 132,809 131,290 132,195 15.66%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 22.42% 18.82% 18.65% 13.11% 8.52% 4.50% 3.48% -
ROE 4.35% 8.22% 7.36% 4.90% 2.81% 0.73% 0.99% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 32.31 37.40 26.64 18.08 20.10 13.17 11.38 18.98%
EPS 4.41 7.01 4.57 2.44 1.21 0.31 0.41 48.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0117 0.8527 0.6209 0.4984 0.4311 0.423 0.4159 15.96%
Adjusted Per Share Value based on latest NOSH - 133,237
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 14.38 7.71 5.46 3.39 3.75 2.43 2.12 37.56%
EPS 1.96 1.44 0.94 0.46 0.23 0.06 0.08 70.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4503 0.1757 0.1273 0.0934 0.0805 0.0781 0.0773 34.12%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.45 3.76 0.78 0.715 0.35 0.21 0.22 -
P/RPS 7.58 10.05 2.93 3.95 1.74 1.59 1.93 25.59%
P/EPS 55.62 53.64 17.07 29.30 28.93 67.74 53.66 0.59%
EY 1.80 1.86 5.86 3.41 3.46 1.48 1.86 -0.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 4.41 1.26 1.43 0.81 0.50 0.53 28.78%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 17/08/18 24/08/17 04/08/16 30/07/15 22/07/14 31/07/13 15/08/12 -
Price 3.10 4.87 0.995 0.865 0.37 0.21 0.21 -
P/RPS 9.59 13.02 3.73 4.78 1.84 1.59 1.84 31.65%
P/EPS 70.37 69.47 21.77 35.45 30.58 67.74 51.22 5.43%
EY 1.42 1.44 4.59 2.82 3.27 1.48 1.95 -5.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 5.71 1.60 1.74 0.86 0.50 0.50 35.22%

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