[PENTA] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -79.91%
YoY- -4.13%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 115,168 100,109 118,760 99,383 47,572 28,599 19,351 34.58%
PBT 26,575 27,219 33,146 16,488 9,341 4,238 1,424 62.79%
Tax -720 -1,116 -2,411 -1,434 -846 -836 -1 199.08%
NP 25,855 26,103 30,735 15,054 8,495 3,402 1,423 62.06%
-
NP to SH 16,073 16,771 19,564 7,227 7,538 3,169 1,751 44.65%
-
Tax Rate 2.71% 4.10% 7.27% 8.70% 9.06% 19.73% 0.07% -
Total Cost 89,313 74,006 88,025 84,329 39,077 25,197 17,928 30.65%
-
Net Worth 527,185 453,366 375,786 306,359 115,797 79,005 63,356 42.30%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 527,185 453,366 375,786 306,359 115,797 79,005 63,356 42.30%
NOSH 712,317 474,878 316,585 316,585 146,653 137,186 133,664 32.12%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 22.45% 26.07% 25.88% 15.15% 17.86% 11.90% 7.35% -
ROE 3.05% 3.70% 5.21% 2.36% 6.51% 4.01% 2.76% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 16.17 21.08 37.51 31.39 32.44 20.85 14.48 1.85%
EPS 2.26 3.53 6.18 2.28 5.14 2.31 1.31 9.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7401 0.9547 1.187 0.9677 0.7896 0.5759 0.474 7.70%
Adjusted Per Share Value based on latest NOSH - 316,585
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 16.19 14.07 16.70 13.97 6.69 4.02 2.72 34.58%
EPS 2.26 2.36 2.75 1.02 1.06 0.45 0.25 44.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7411 0.6374 0.5283 0.4307 0.1628 0.1111 0.0891 42.29%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 5.60 3.81 3.51 2.19 2.78 0.575 0.58 -
P/RPS 34.64 18.07 9.36 6.98 8.57 2.76 4.01 43.19%
P/EPS 248.18 107.88 56.80 95.93 54.09 24.89 44.27 33.24%
EY 0.40 0.93 1.76 1.04 1.85 4.02 2.26 -25.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.57 3.99 2.96 2.26 3.52 1.00 1.22 35.51%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 07/05/21 15/05/20 15/05/19 22/05/18 09/05/17 21/04/16 24/04/15 -
Price 5.09 4.43 4.20 2.31 3.50 0.665 0.68 -
P/RPS 31.48 21.01 11.20 7.36 10.79 3.19 4.70 37.25%
P/EPS 225.58 125.44 67.96 101.19 68.09 28.79 51.91 27.71%
EY 0.44 0.80 1.47 0.99 1.47 3.47 1.93 -21.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.88 4.64 3.54 2.39 4.43 1.15 1.43 29.89%

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