[PENTA] QoQ Quarter 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- 3.87%
YoY- 170.71%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 125,977 124,633 120,736 118,760 112,218 108,303 102,296 14.84%
PBT 38,161 33,165 34,425 33,146 30,435 28,556 24,126 35.64%
Tax -2,643 533 -3,278 -2,411 -1,117 -1,839 -1,196 69.41%
NP 35,518 33,698 31,147 30,735 29,318 26,717 22,930 33.76%
-
NP to SH 22,459 21,480 19,540 19,564 18,835 17,108 13,946 37.27%
-
Tax Rate 6.93% -1.61% 9.52% 7.27% 3.67% 6.44% 4.96% -
Total Cost 90,459 90,935 89,589 88,025 82,900 81,586 79,366 9.08%
-
Net Worth 436,602 415,613 395,336 375,786 356,221 337,385 320,289 22.87%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 7,123 - - - - - - -
Div Payout % 31.72% - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 436,602 415,613 395,336 375,786 356,221 337,385 320,289 22.87%
NOSH 474,878 474,878 474,878 316,585 316,585 316,585 316,585 30.94%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 28.19% 27.04% 25.80% 25.88% 26.13% 24.67% 22.42% -
ROE 5.14% 5.17% 4.94% 5.21% 5.29% 5.07% 4.35% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 26.53 26.25 25.42 37.51 35.45 34.21 32.31 -12.28%
EPS 4.73 4.52 4.11 6.18 5.95 5.40 4.41 4.76%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9194 0.8752 0.8325 1.187 1.1252 1.0657 1.0117 -6.16%
Adjusted Per Share Value based on latest NOSH - 316,585
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 17.71 17.52 16.97 16.70 15.78 15.23 14.38 14.85%
EPS 3.16 3.02 2.75 2.75 2.65 2.41 1.96 37.37%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6138 0.5843 0.5558 0.5283 0.5008 0.4743 0.4503 22.86%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 4.54 4.44 2.88 3.51 2.75 3.70 2.45 -
P/RPS 17.11 16.92 11.33 9.36 7.76 10.82 7.58 71.82%
P/EPS 95.99 98.16 69.99 56.80 46.22 68.47 55.62 43.73%
EY 1.04 1.02 1.43 1.76 2.16 1.46 1.80 -30.56%
DY 0.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.94 5.07 3.46 2.96 2.44 3.47 2.42 60.71%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 07/11/19 16/08/19 15/05/19 27/02/19 01/11/18 17/08/18 -
Price 4.70 4.75 3.65 4.20 3.43 3.25 3.10 -
P/RPS 17.72 18.10 14.36 11.20 9.68 9.50 9.59 50.41%
P/EPS 99.38 105.01 88.71 67.96 57.65 60.14 70.37 25.79%
EY 1.01 0.95 1.13 1.47 1.73 1.66 1.42 -20.26%
DY 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.11 5.43 4.38 3.54 3.05 3.05 3.06 40.62%

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