[PENTA] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
04-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 210.29%
YoY- 96.58%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 239,496 201,679 102,383 67,447 43,440 36,447 38,485 35.60%
PBT 67,573 40,614 21,109 12,792 5,445 1,931 2,402 74.35%
Tax -5,689 -2,630 -2,298 -2,145 -863 -333 -88 100.27%
NP 61,884 37,984 18,811 10,647 4,582 1,598 2,314 72.88%
-
NP to SH 39,106 21,173 17,812 9,833 5,002 525 2,089 62.91%
-
Tax Rate 8.42% 6.48% 10.89% 16.77% 15.85% 17.24% 3.66% -
Total Cost 177,612 163,695 83,572 56,800 38,858 34,849 36,171 30.35%
-
Net Worth 395,336 320,289 125,006 87,972 66,479 58,032 56,283 38.36%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 395,336 320,289 125,006 87,972 66,479 58,032 56,283 38.36%
NOSH 474,878 316,585 146,600 141,685 133,386 134,615 133,057 23.60%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 25.84% 18.83% 18.37% 15.79% 10.55% 4.38% 6.01% -
ROE 9.89% 6.61% 14.25% 11.18% 7.52% 0.90% 3.71% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 50.43 63.70 69.84 47.60 32.57 27.07 28.92 9.70%
EPS 8.23 6.69 12.15 6.94 3.75 0.39 1.57 31.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8325 1.0117 0.8527 0.6209 0.4984 0.4311 0.423 11.93%
Adjusted Per Share Value based on latest NOSH - 145,820
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 33.67 28.35 14.39 9.48 6.11 5.12 5.41 35.60%
EPS 5.50 2.98 2.50 1.38 0.70 0.07 0.29 63.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5558 0.4503 0.1757 0.1237 0.0935 0.0816 0.0791 38.37%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.88 2.45 3.76 0.78 0.715 0.35 0.21 -
P/RPS 5.71 3.85 5.38 1.64 2.20 1.29 0.73 40.86%
P/EPS 34.97 36.63 30.95 11.24 19.07 89.74 13.38 17.35%
EY 2.86 2.73 3.23 8.90 5.24 1.11 7.48 -14.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.46 2.42 4.41 1.26 1.43 0.81 0.50 38.02%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 16/08/19 17/08/18 24/08/17 04/08/16 30/07/15 22/07/14 31/07/13 -
Price 3.65 3.10 4.87 0.995 0.865 0.37 0.21 -
P/RPS 7.24 4.87 6.97 2.09 2.66 1.37 0.73 46.55%
P/EPS 44.32 46.35 40.08 14.34 23.07 94.87 13.38 22.08%
EY 2.26 2.16 2.49 6.97 4.34 1.05 7.48 -18.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 3.06 5.71 1.60 1.74 0.86 0.50 43.55%

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