[PENTA] YoY TTM 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- 25.53%
YoY- 83.89%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 460,017 383,485 186,543 107,611 88,040 65,306 70,419 36.70%
PBT 126,562 63,487 36,823 22,029 10,993 3,447 1,056 121.96%
Tax -8,645 -5,142 594 -3,674 -1,839 -1,311 -89 114.32%
NP 117,917 58,345 37,417 18,355 9,154 2,136 967 122.60%
-
NP to SH 75,047 39,277 34,675 16,784 9,127 845 1,250 97.81%
-
Tax Rate 6.83% 8.10% -1.61% 16.68% 16.73% 38.03% 8.43% -
Total Cost 342,100 325,140 149,126 89,256 78,886 63,170 69,452 30.42%
-
Net Worth 395,336 320,289 124,973 90,539 66,405 57,254 55,535 38.67%
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 395,336 320,289 124,973 90,539 66,405 57,254 55,535 38.67%
NOSH 474,878 316,585 146,562 145,820 133,237 132,809 131,290 23.88%
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 25.63% 15.21% 20.06% 17.06% 10.40% 3.27% 1.37% -
ROE 18.98% 12.26% 27.75% 18.54% 13.74% 1.48% 2.25% -
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 96.87 121.13 127.28 73.80 66.08 49.17 53.64 10.34%
EPS 15.80 12.41 23.66 11.51 6.85 0.64 0.95 59.73%
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 64.67 53.91 26.23 15.13 12.38 9.18 9.90 36.70%
EPS 10.55 5.52 4.87 2.36 1.28 0.12 0.18 97.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5558 0.4503 0.1757 0.1273 0.0934 0.0805 0.0781 38.66%
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 2.97 2.02 2.95 1.06 1.08 0.71 0.39 40.24%
P/EPS 18.22 19.75 15.89 6.78 10.44 55.01 22.06 -3.13%
EY 5.49 5.06 6.29 14.76 9.58 1.82 4.53 3.25%
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 3.77 2.56 3.83 1.35 1.31 0.75 0.39 45.92%
P/EPS 23.10 24.99 20.58 8.64 12.63 58.15 22.06 0.77%
EY 4.33 4.00 4.86 11.57 7.92 1.72 4.53 -0.74%
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