[PENTA] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[PENTA] PENTAMASTER CORPORATION BHD
Announcement Date
24-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 60.92%
YoY- 2207.89%
Quarter Report
Latest QR
Upcoming QR
PENTA's Result
PENTA's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 336,000 170,912 92,852 90,640 55,910 68,175 58,002 33.99%
PBT 51,129 33,941 17,496 9,516 1,757 747 520 114.76%
Tax -5,398 737 -3,227 -1,248 -1,116 -34 1,712 -
NP 45,731 34,678 14,269 8,268 641 713 2,232 65.38%
-
NP to SH 35,605 31,397 13,371 7,483 -355 1,385 3,232 49.13%
-
Tax Rate 10.56% -2.17% 18.44% 13.11% 63.52% 4.55% -329.23% -
Total Cost 290,269 136,234 78,583 82,372 55,269 67,462 55,770 31.62%
-
Net Worth 306,359 0 79,005 63,356 55,956 55,692 54,722 33.23%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 306,359 0 79,005 63,356 55,956 55,692 54,722 33.23%
NOSH 316,585 146,653 137,186 133,664 133,580 133,492 132,820 15.56%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 13.61% 20.29% 15.37% 9.12% 1.15% 1.05% 3.85% -
ROE 11.62% 0.00% 16.92% 11.81% -0.63% 2.49% 5.91% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 106.13 116.54 67.68 67.81 41.85 51.07 43.67 15.94%
EPS 11.25 21.41 9.75 5.60 -0.27 1.04 2.43 29.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9677 0.00 0.5759 0.474 0.4189 0.4172 0.412 15.28%
Adjusted Per Share Value based on latest NOSH - 133,664
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 47.24 24.03 13.05 12.74 7.86 9.58 8.15 34.00%
EPS 5.01 4.41 1.88 1.05 -0.05 0.19 0.45 49.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4307 0.00 0.1111 0.0891 0.0787 0.0783 0.0769 33.24%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.19 2.78 0.575 0.58 0.22 0.21 0.25 -
P/RPS 2.06 2.39 0.85 0.86 0.53 0.41 0.57 23.86%
P/EPS 19.47 12.99 5.90 10.36 -82.78 20.24 10.27 11.24%
EY 5.14 7.70 16.95 9.65 -1.21 4.94 9.73 -10.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 0.00 1.00 1.22 0.53 0.50 0.61 24.38%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 09/05/17 21/04/16 24/04/15 24/04/14 29/04/13 23/05/12 -
Price 2.31 3.50 0.665 0.68 0.235 0.19 0.23 -
P/RPS 2.18 3.00 0.98 1.00 0.56 0.37 0.53 26.56%
P/EPS 20.54 16.35 6.82 12.15 -88.43 18.31 9.45 13.80%
EY 4.87 6.12 14.66 8.23 -1.13 5.46 10.58 -12.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 0.00 1.15 1.43 0.56 0.46 0.56 27.34%

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