[PENTA] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 45.08%
YoY- 126.12%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 490,106 422,200 284,189 151,939 83,604 81,047 67,344 39.18%
PBT 138,897 99,605 43,982 28,838 14,682 7,479 3,918 81.19%
Tax -7,799 -5,586 -4,810 747 -2,392 -1,309 -1,066 39.30%
NP 131,098 94,019 39,172 29,585 12,290 6,170 2,852 89.21%
-
NP to SH 83,043 57,116 35,916 27,028 11,953 4,650 2,409 80.35%
-
Tax Rate 5.61% 5.61% 10.94% -2.59% 16.29% 17.50% 27.21% -
Total Cost 359,008 328,181 245,017 122,354 71,314 74,877 64,492 33.10%
-
Net Worth 436,602 356,221 180,232 108,269 73,966 61,438 58,058 39.94%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 7,123 - - - - - - -
Div Payout % 8.58% - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 436,602 356,221 180,232 108,269 73,966 61,438 58,058 39.94%
NOSH 474,878 316,585 316,585 146,666 133,513 132,955 135,999 23.15%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 26.75% 22.27% 13.78% 19.47% 14.70% 7.61% 4.23% -
ROE 19.02% 16.03% 19.93% 24.96% 16.16% 7.57% 4.15% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 103.21 133.36 89.77 103.59 62.62 60.96 49.52 13.01%
EPS 17.49 18.04 11.34 18.43 8.95 3.50 1.77 46.46%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9194 1.1252 0.5693 0.7382 0.554 0.4621 0.4269 13.63%
Adjusted Per Share Value based on latest NOSH - 146,666
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 68.90 59.35 39.95 21.36 11.75 11.39 9.47 39.18%
EPS 11.67 8.03 5.05 3.80 1.68 0.65 0.34 80.22%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6138 0.5008 0.2534 0.1522 0.104 0.0864 0.0816 39.95%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 4.54 2.75 3.03 1.35 0.72 0.375 0.215 -
P/RPS 4.40 2.06 3.38 1.30 1.15 0.62 0.43 47.31%
P/EPS 25.96 15.24 26.71 7.33 8.04 10.72 12.14 13.49%
EY 3.85 6.56 3.74 13.65 12.43 9.33 8.24 -11.90%
DY 0.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.94 2.44 5.32 1.83 1.30 0.81 0.50 46.45%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 26/02/18 27/02/17 23/02/16 16/02/15 24/02/14 -
Price 4.70 3.43 2.65 1.70 0.71 0.49 0.22 -
P/RPS 4.55 2.57 2.95 1.64 1.13 0.80 0.44 47.57%
P/EPS 26.88 19.01 23.36 9.23 7.93 14.01 12.42 13.72%
EY 3.72 5.26 4.28 10.84 12.61 7.14 8.05 -12.06%
DY 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.11 3.05 4.65 2.30 1.28 1.06 0.52 46.32%

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