[PENTA] YoY Quarter Result on 31-Mar-2022 [#1]

Announcement Date
12-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 3.81%
YoY- 26.9%
Quarter Report
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 146,023 115,168 100,109 118,760 99,383 47,572 28,599 31.20%
PBT 33,317 26,575 27,219 33,146 16,488 9,341 4,238 40.98%
Tax -944 -720 -1,116 -2,411 -1,434 -846 -836 2.04%
NP 32,373 25,855 26,103 30,735 15,054 8,495 3,402 45.54%
-
NP to SH 20,397 16,073 16,771 19,564 7,227 7,538 3,169 36.36%
-
Tax Rate 2.83% 2.71% 4.10% 7.27% 8.70% 9.06% 19.73% -
Total Cost 113,650 89,313 74,006 88,025 84,329 39,077 25,197 28.52%
-
Net Worth 578,483 527,185 453,366 375,786 306,359 115,797 79,005 39.32%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 578,483 527,185 453,366 375,786 306,359 115,797 79,005 39.32%
NOSH 712,317 712,317 474,878 316,585 316,585 146,653 137,186 31.57%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 22.17% 22.45% 26.07% 25.88% 15.15% 17.86% 11.90% -
ROE 3.53% 3.05% 3.70% 5.21% 2.36% 6.51% 4.01% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 20.51 16.17 21.08 37.51 31.39 32.44 20.85 -0.27%
EPS 2.86 2.26 3.53 6.18 2.28 5.14 2.31 3.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8124 0.7401 0.9547 1.187 0.9677 0.7896 0.5759 5.89%
Adjusted Per Share Value based on latest NOSH - 712,317
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 20.50 16.17 14.05 16.67 13.95 6.68 4.01 31.23%
EPS 2.86 2.26 2.35 2.75 1.01 1.06 0.44 36.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8121 0.7401 0.6365 0.5276 0.4301 0.1626 0.1109 39.33%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 3.77 5.60 3.81 3.51 2.19 2.78 0.575 -
P/RPS 18.38 34.64 18.07 9.36 6.98 8.57 2.76 37.14%
P/EPS 131.61 248.18 107.88 56.80 95.93 54.09 24.89 31.97%
EY 0.76 0.40 0.93 1.76 1.04 1.85 4.02 -24.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.64 7.57 3.99 2.96 2.26 3.52 1.00 29.13%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 12/05/22 07/05/21 15/05/20 15/05/19 22/05/18 09/05/17 21/04/16 -
Price 3.02 5.09 4.43 4.20 2.31 3.50 0.665 -
P/RPS 14.73 31.48 21.01 11.20 7.36 10.79 3.19 29.02%
P/EPS 105.43 225.58 125.44 67.96 101.19 68.09 28.79 24.13%
EY 0.95 0.44 0.80 1.47 0.99 1.47 3.47 -19.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.72 6.88 4.64 3.54 2.39 4.43 1.15 21.60%

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