[PENTA] YoY TTM 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- 10.31%
YoY- 13.27%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 461,455 453,743 460,017 383,485 186,543 107,611 88,040 31.76%
PBT 113,701 127,259 126,562 63,487 36,823 22,029 10,993 47.55%
Tax 548 -5,475 -8,645 -5,142 594 -3,674 -1,839 -
NP 114,249 121,784 117,917 58,345 37,417 18,355 9,154 52.24%
-
NP to SH 71,114 77,721 75,047 39,277 34,675 16,784 9,127 40.75%
-
Tax Rate -0.48% 4.30% 6.83% 8.10% -1.61% 16.68% 16.73% -
Total Cost 347,206 331,959 342,100 325,140 149,126 89,256 78,886 27.98%
-
Net Worth 533,169 469,891 395,336 320,289 124,973 90,539 66,405 41.46%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 10,684 7,123 - - - - - -
Div Payout % 15.02% 9.17% - - - - - -
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 533,169 469,891 395,336 320,289 124,973 90,539 66,405 41.46%
NOSH 712,317 474,878 474,878 316,585 146,562 145,820 133,237 32.19%
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 24.76% 26.84% 25.63% 15.21% 20.06% 17.06% 10.40% -
ROE 13.34% 16.54% 18.98% 12.26% 27.75% 18.54% 13.74% -
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 64.78 95.55 96.87 121.13 127.28 73.80 66.08 -0.33%
EPS 9.98 16.37 15.80 12.41 23.66 11.51 6.85 6.46%
DPS 1.50 1.50 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 64.87 63.79 64.67 53.91 26.23 15.13 12.38 31.75%
EPS 10.00 10.93 10.55 5.52 4.87 2.36 1.28 40.81%
DPS 1.50 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7496 0.6606 0.5558 0.4503 0.1757 0.1273 0.0934 41.45%
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 7.15 5.39 2.97 2.02 2.95 1.06 1.08 36.99%
P/EPS 46.38 31.47 18.22 19.75 15.89 6.78 10.44 28.18%
EY 2.16 3.18 5.49 5.06 6.29 14.76 9.58 -21.96%
DY 0.32 0.29 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 8.72 4.29 3.77 2.56 3.83 1.35 1.31 37.11%
P/EPS 56.59 25.05 23.10 24.99 20.58 8.64 12.63 28.36%
EY 1.77 3.99 4.33 4.00 4.86 11.57 7.92 -22.08%
DY 0.27 0.37 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