[PENTA] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
01-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 80.8%
YoY- 49.64%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 385,898 308,551 364,128 309,982 185,685 108,131 64,348 34.75%
PBT 87,671 81,469 100,738 69,171 30,524 21,169 12,271 38.73%
Tax -2,880 -4,104 -5,156 -4,470 -3,312 -2,384 -1,629 9.95%
NP 84,791 77,365 95,582 64,701 27,212 18,785 10,642 41.28%
-
NP to SH 53,021 48,822 60,586 38,281 25,582 17,148 10,471 31.00%
-
Tax Rate 3.29% 5.04% 5.12% 6.46% 10.85% 11.26% 13.28% -
Total Cost 301,107 231,186 268,546 245,281 158,473 89,346 53,706 33.25%
-
Net Worth 549,054 488,222 415,613 337,385 150,451 96,097 71,858 40.29%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 549,054 488,222 415,613 337,385 150,451 96,097 71,858 40.29%
NOSH 712,317 712,317 474,878 316,585 146,567 143,258 133,218 32.20%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 21.97% 25.07% 26.25% 20.87% 14.65% 17.37% 16.54% -
ROE 9.66% 10.00% 14.58% 11.35% 17.00% 17.84% 14.57% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 54.18 43.32 76.68 97.91 126.69 75.48 48.30 1.93%
EPS 7.44 6.85 12.76 12.09 17.45 11.97 7.86 -0.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7708 0.6854 0.8752 1.0657 1.0265 0.6708 0.5394 6.12%
Adjusted Per Share Value based on latest NOSH - 316,585
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 54.25 43.38 51.19 43.58 26.10 15.20 9.05 34.74%
EPS 7.45 6.86 8.52 5.38 3.60 2.41 1.47 31.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7719 0.6864 0.5843 0.4743 0.2115 0.1351 0.101 40.30%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 5.49 4.80 4.44 3.70 4.74 1.30 0.775 -
P/RPS 10.13 11.08 5.79 3.78 3.74 1.72 1.60 35.97%
P/EPS 73.76 70.03 34.80 30.60 27.16 10.86 9.86 39.80%
EY 1.36 1.43 2.87 3.27 3.68 9.21 10.14 -28.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.12 7.00 5.07 3.47 4.62 1.94 1.44 30.49%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/10/21 06/11/20 07/11/19 01/11/18 16/11/17 03/11/16 05/11/15 -
Price 5.35 5.20 4.75 3.25 4.99 1.48 0.79 -
P/RPS 9.88 12.00 6.19 3.32 3.94 1.96 1.64 34.85%
P/EPS 71.88 75.87 37.23 26.88 28.59 12.36 10.05 38.76%
EY 1.39 1.32 2.69 3.72 3.50 8.09 9.95 -27.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.94 7.59 5.43 3.05 4.86 2.21 1.46 29.63%

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