[PENTA] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 2.79%
YoY- 2.52%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 603,948 594,732 584,092 508,389 514,530 491,628 460,672 19.76%
PBT 126,877 128,942 133,268 119,467 116,894 112,988 106,300 12.50%
Tax -752 -3,324 -3,776 -3,830 -3,840 -3,872 -2,880 -59.11%
NP 126,125 125,618 129,492 115,637 113,054 109,116 103,420 14.13%
-
NP to SH 79,566 79,202 81,588 72,669 70,694 68,022 64,292 15.25%
-
Tax Rate 0.59% 2.58% 2.83% 3.21% 3.29% 3.43% 2.71% -
Total Cost 477,822 469,114 454,600 392,752 401,476 382,512 357,252 21.37%
-
Net Worth 603,763 581,877 578,483 565,722 549,054 533,169 527,185 9.45%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 14,246 - - - -
Div Payout % - - - 19.60% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 603,763 581,877 578,483 565,722 549,054 533,169 527,185 9.45%
NOSH 712,317 712,317 712,317 712,317 712,317 712,317 712,317 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 20.88% 21.12% 22.17% 22.75% 21.97% 22.19% 22.45% -
ROE 13.18% 13.61% 14.10% 12.85% 12.88% 12.76% 12.20% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 84.88 83.57 82.03 71.37 72.23 69.02 64.67 19.85%
EPS 11.19 11.12 11.44 10.20 9.92 9.54 9.04 15.27%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.8485 0.8176 0.8124 0.7942 0.7708 0.7485 0.7401 9.53%
Adjusted Per Share Value based on latest NOSH - 712,317
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 84.91 83.61 82.11 71.47 72.33 69.12 64.76 19.77%
EPS 11.19 11.13 11.47 10.22 9.94 9.56 9.04 15.27%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.8488 0.818 0.8133 0.7953 0.7719 0.7496 0.7411 9.45%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 4.15 3.69 3.77 5.55 5.49 4.63 5.60 -
P/RPS 4.89 4.42 4.60 7.78 7.60 6.71 8.66 -31.65%
P/EPS 37.11 33.16 32.90 54.40 55.32 48.48 62.04 -28.98%
EY 2.69 3.02 3.04 1.84 1.81 2.06 1.61 40.76%
DY 0.00 0.00 0.00 0.36 0.00 0.00 0.00 -
P/NAPS 4.89 4.51 4.64 6.99 7.12 6.19 7.57 -25.25%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 03/11/22 11/08/22 12/05/22 24/02/22 29/10/21 13/08/21 07/05/21 -
Price 3.77 4.15 3.02 3.57 5.35 5.65 5.09 -
P/RPS 4.44 4.97 3.68 5.00 7.41 8.19 7.87 -31.69%
P/EPS 33.72 37.29 26.36 34.99 53.91 59.17 56.39 -28.99%
EY 2.97 2.68 3.79 2.86 1.86 1.69 1.77 41.16%
DY 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 4.44 5.08 3.72 4.50 6.94 7.55 6.88 -25.30%

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