[PENTA] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 10.09%
YoY- 82.26%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 122,491 110,223 125,977 112,218 98,504 43,808 19,256 36.08%
PBT 31,796 31,673 38,161 30,435 13,458 7,669 2,411 53.64%
Tax -950 3,222 -2,643 -1,117 -1,498 3,131 -763 3.71%
NP 30,846 34,895 35,518 29,318 11,960 10,800 1,648 62.87%
-
NP to SH 19,648 22,065 22,459 18,835 10,334 9,880 1,482 53.78%
-
Tax Rate 2.99% -10.17% 6.93% 3.67% 11.13% -40.83% 31.65% -
Total Cost 91,645 75,328 90,459 82,900 86,544 33,008 17,608 31.61%
-
Net Worth 565,722 508,451 436,602 356,221 180,232 108,269 73,966 40.32%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 14,246 10,684 7,123 - - - - -
Div Payout % 72.51% 48.42% 31.72% - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 565,722 508,451 436,602 356,221 180,232 108,269 73,966 40.32%
NOSH 712,317 712,317 474,878 316,585 316,585 146,666 133,513 32.15%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 25.18% 31.66% 28.19% 26.13% 12.14% 24.65% 8.56% -
ROE 3.47% 4.34% 5.14% 5.29% 5.73% 9.13% 2.00% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 17.20 15.47 26.53 35.45 31.11 29.87 14.42 2.97%
EPS 2.76 3.10 4.73 5.95 3.26 3.17 1.11 16.37%
DPS 2.00 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.7942 0.7138 0.9194 1.1252 0.5693 0.7382 0.554 6.18%
Adjusted Per Share Value based on latest NOSH - 316,585
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 17.22 15.50 17.71 15.78 13.85 6.16 2.71 36.05%
EPS 2.76 3.10 3.16 2.65 1.45 1.39 0.21 53.56%
DPS 2.00 1.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.7953 0.7148 0.6138 0.5008 0.2534 0.1522 0.104 40.31%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 5.55 5.05 4.54 2.75 3.03 1.35 0.72 -
P/RPS 32.27 32.64 17.11 7.76 9.74 4.52 4.99 36.45%
P/EPS 201.21 163.03 95.99 46.22 92.83 20.04 64.86 20.74%
EY 0.50 0.61 1.04 2.16 1.08 4.99 1.54 -17.08%
DY 0.36 0.30 0.33 0.00 0.00 0.00 0.00 -
P/NAPS 6.99 7.07 4.94 2.44 5.32 1.83 1.30 32.32%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 27/02/20 27/02/19 26/02/18 27/02/17 23/02/16 -
Price 3.57 6.51 4.70 3.43 2.65 1.70 0.71 -
P/RPS 20.76 42.07 17.72 9.68 8.52 5.69 4.92 27.09%
P/EPS 129.43 210.16 99.38 57.65 81.18 25.24 63.96 12.45%
EY 0.77 0.48 1.01 1.73 1.23 3.96 1.56 -11.09%
DY 0.56 0.23 0.32 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 9.12 5.11 3.05 4.65 2.30 1.28 23.28%

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