[PENTA] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
15-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 21.6%
YoY- 95.07%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 539,244 433,833 471,455 441,577 336,000 170,912 92,852 34.05%
PBT 126,209 112,496 132,970 116,263 51,129 33,941 17,496 38.98%
Tax -4,053 -486 -6,504 -6,563 -5,398 737 -3,227 3.86%
NP 122,156 112,010 126,466 109,700 45,731 34,678 14,269 43.00%
-
NP to SH 77,452 70,186 80,250 69,453 35,605 31,397 13,371 33.99%
-
Tax Rate 3.21% 0.43% 4.89% 5.64% 10.56% -2.17% 18.44% -
Total Cost 417,088 321,823 344,989 331,877 290,269 136,234 78,583 32.05%
-
Net Worth 578,483 527,185 453,366 375,786 306,359 0 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 14,246 10,684 7,123 - - - - -
Div Payout % 18.39% 15.22% 8.88% - - - - -
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 0 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 22.65% 25.82% 26.82% 24.84% 13.61% 20.29% 15.37% -
ROE 13.39% 13.31% 17.70% 18.48% 11.62% 0.00% 16.92% -
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 75.73 60.90 99.28 139.48 106.13 116.54 67.68 1.88%
EPS 10.88 9.85 16.90 21.94 11.25 21.41 9.75 1.84%
DPS 2.00 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.8124 0.7401 0.9547 1.187 0.9677 0.00 0.5759 5.89%
Adjusted Per Share Value based on latest NOSH - 316,585
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 75.81 60.99 66.28 62.08 47.24 24.03 13.05 34.05%
EPS 10.89 9.87 11.28 9.76 5.01 4.41 1.88 33.99%
DPS 2.00 1.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.8133 0.7411 0.6374 0.5283 0.4307 0.00 0.1111 39.32%
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 4.98 9.19 3.84 2.52 2.06 2.39 0.85 34.24%
P/EPS 34.66 56.83 22.55 16.00 19.47 12.99 5.90 34.30%
EY 2.89 1.76 4.44 6.25 5.14 7.70 16.95 -25.52%
DY 0.53 0.27 0.39 0.00 0.00 0.00 0.00 -
P/NAPS 4.64 7.57 3.99 2.96 2.26 0.00 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 3.99 8.36 4.46 3.01 2.18 3.00 0.98 26.35%
P/EPS 27.76 51.66 26.21 19.14 20.54 16.35 6.82 26.34%
EY 3.60 1.94 3.81 5.22 4.87 6.12 14.66 -20.85%
DY 0.66 0.29 0.34 0.00 0.00 0.00 0.00 -
P/NAPS 3.72 6.88 4.64 3.54 2.39 0.00 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