[PENTA] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
30-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 21.97%
YoY- 980.12%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 383,485 186,543 107,611 88,040 65,306 70,419 56,136 37.72%
PBT 63,487 36,823 22,029 10,993 3,447 1,056 -59 -
Tax -5,142 594 -3,674 -1,839 -1,311 -89 1,702 -
NP 58,345 37,417 18,355 9,154 2,136 967 1,643 81.24%
-
NP to SH 39,277 34,675 16,784 9,127 845 1,250 2,398 59.32%
-
Tax Rate 8.10% -1.61% 16.68% 16.73% 38.03% 8.43% - -
Total Cost 325,140 149,126 89,256 78,886 63,170 69,452 54,493 34.65%
-
Net Worth 320,289 124,973 90,539 66,405 57,254 55,535 54,979 34.12%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 320,289 124,973 90,539 66,405 57,254 55,535 54,979 34.12%
NOSH 316,585 146,562 145,820 133,237 132,809 131,290 132,195 15.66%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 15.21% 20.06% 17.06% 10.40% 3.27% 1.37% 2.93% -
ROE 12.26% 27.75% 18.54% 13.74% 1.48% 2.25% 4.36% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 121.13 127.28 73.80 66.08 49.17 53.64 42.46 19.08%
EPS 12.41 23.66 11.51 6.85 0.64 0.95 1.81 37.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0117 0.8527 0.6209 0.4984 0.4311 0.423 0.4159 15.96%
Adjusted Per Share Value based on latest NOSH - 133,237
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 53.91 26.23 15.13 12.38 9.18 9.90 7.89 37.73%
EPS 5.52 4.87 2.36 1.28 0.12 0.18 0.34 59.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4503 0.1757 0.1273 0.0934 0.0805 0.0781 0.0773 34.12%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.45 3.76 0.78 0.715 0.35 0.21 0.22 -
P/RPS 2.02 2.95 1.06 1.08 0.71 0.39 0.52 25.36%
P/EPS 19.75 15.89 6.78 10.44 55.01 22.06 12.13 8.45%
EY 5.06 6.29 14.76 9.58 1.82 4.53 8.25 -7.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 4.41 1.26 1.43 0.81 0.50 0.53 28.78%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 17/08/18 24/08/17 04/08/16 30/07/15 22/07/14 31/07/13 15/08/12 -
Price 3.10 4.87 0.995 0.865 0.37 0.21 0.21 -
P/RPS 2.56 3.83 1.35 1.31 0.75 0.39 0.49 31.71%
P/EPS 24.99 20.58 8.64 12.63 58.15 22.06 11.58 13.67%
EY 4.00 4.86 11.57 7.92 1.72 4.53 8.64 -12.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 5.71 1.60 1.74 0.86 0.50 0.50 35.22%

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