T-O (am): 4.95 (08:59:00)
Last updated: 17:00
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
11 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 165.31 | 34.31 | 21.27 | 12.9% | 0.00 | 2.99 | 11.9% | 13.2% | 6.5% | 4.3% | ||||||||
23 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 147.66 | 36.92 | 22.74 | 15.4% | 2.00 | 3.20 | 5.1% | 20.6% | 13.3% | 15.8% | ||||||||
03 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 155.59 | 30.69 | 20.07 | 12.9% | 0.00 | 2.82 | 2.8% | 11.1% | 4.5% | 3.1% | ||||||||
11 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 151.34 | 31.15 | 19.20 | 12.7% | 0.00 | 2.70 | 3.6% | 15.8% | 5.8% | 7.0% | ||||||||
12 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 146.02 | 33.32 | 20.40 | 14.0% | 0.00 | 2.86 | 19.2% | 26.8% | 3.8% | 26.9% | ||||||||
24 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 122.49 | 31.80 | 19.65 | 16.0% | 2.00 | 2.76 | 12.6% | 11.1% | 0.9% | 10.9% | ||||||||
29 Oct 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 140.08 | 31.18 | 19.47 | 13.9% | 0.00 | 2.73 | 7.2% | 32.9% | 8.5% | 29.5% | ||||||||
13 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 130.65 | 29.92 | 17.94 | 13.7% | 0.00 | 2.52 | 13.4% | 26.8% | 11.6% | 5.5% | ||||||||
07 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 115.17 | 26.57 | 16.07 | 14.0% | 0.00 | 2.26 | 4.5% | 15.0% | 27.2% | 4.2% | ||||||||
25 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 110.22 | 31.67 | 22.07 | 20.0% | 1.50 | 3.10 | 4.6% | 12.5% | 46.7% | 1.8% | ||||||||
06 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 105.42 | 25.53 | 15.04 | 14.3% | 0.00 | 2.11 | 2.3% | 15.4% | 11.6% | 30.0% | ||||||||
14 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 103.02 | 28.71 | 17.01 | 16.5% | 0.00 | 3.58 | 2.9% | 14.7% | 1.4% | 12.9% | ||||||||
15 May 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 100.11 | 27.22 | 16.77 | 16.8% | 0.00 | 3.53 | 20.5% | 15.7% | 25.3% | 14.3% | ||||||||
27 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 125.98 | 38.16 | 22.46 | 17.8% | 1.50 | 4.73 | 1.1% | 12.3% | 4.6% | 19.2% | ||||||||
07 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 124.63 | 33.16 | 21.48 | 17.2% | 0.00 | 4.52 | 3.2% | 21.8% | 9.9% | 54.0% | ||||||||
16 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 120.74 | 34.42 | 19.54 | 16.2% | 0.00 | 4.11 | 1.7% | 21.5% | 0.1% | 170.4% | ||||||||
15 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 118.76 | 33.15 | 19.56 | 16.5% | 0.00 | 6.18 | 5.8% | 20.6% | 3.9% | 89.3% | ||||||||
27 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 112.22 | 30.43 | 18.84 | 16.8% | 0.00 | 5.95 | 9.7% | 34.7% | 35.1% | 142.4% | ||||||||
17 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 102.30 | 24.13 | 13.95 | 13.6% | 0.00 | 4.41 | 2.9% | 86.6% | 93.0% | 35.7% | ||||||||
22 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 99.38 | 16.49 | 7.23 | 7.3% | 0.00 | 2.28 | 0.9% | 108.9% | 30.1% | 4.1% | ||||||||
26 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 98.50 | 13.46 | 10.33 | 10.5% | 0.00 | 3.26 | 18.2% | 126.6% | 33.0% | 8.2% | ||||||||
16 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 83.30 | 9.41 | 7.77 | 9.3% | 0.00 | 5.30 | 52.0% | 104.8% | 24.4% | 6.2% | ||||||||
24 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 54.81 | 11.77 | 10.27 | 18.7% | 0.00 | 7.01 | 15.2% | 41.1% | 36.3% | 54.2% | ||||||||
09 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 47.57 | 9.34 | 7.54 | 15.8% | 0.00 | 5.14 | 9.4% | 66.3% | 21.1% | 137.9% | ||||||||
27 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 43.48 | 7.34 | 9.55 | 22.0% | 0.00 | 6.51 | 6.9% | 125.8% | 30.5% | 544.3% | ||||||||
03 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 40.68 | 8.38 | 7.32 | 18.0% | 0.00 | 4.99 | 4.7% | 94.6% | 9.8% | 33.8% | ||||||||
04 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 38.85 | 8.55 | 6.66 | 17.1% | 0.00 | 4.57 | 35.8% | 61.3% | 110.3% | 105.0% | ||||||||
21 Apr 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 28.60 | 4.24 | 3.17 | 11.1% | 0.00 | 2.31 | 48.5% | 47.8% | 113.8% | 81.0% | ||||||||
23 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 19.26 | 2.41 | 1.48 | 7.7% | 0.00 | 1.11 | 7.9% | 13.6% | 72.9% | 29.9% | ||||||||
05 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 20.91 | 6.83 | 5.47 | 26.2% | 0.00 | 4.10 | 13.2% | 6.3% | 68.2% | 171.9% | ||||||||
30 Jul 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 24.09 | 4.02 | 3.25 | 13.5% | 0.00 | 2.44 | 24.5% | 9.7% | 85.7% | 102.3% | ||||||||
24 Apr 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 19.35 | 1.42 | 1.75 | 9.1% | 0.00 | 1.31 | 13.2% | 98.3% | 17.2% | 261.8% | ||||||||
16 Feb 15 | 31/12/14 | 4 | 31/12/14 | 22.29 | 3.11 | 2.11 | 9.5% | 0.00 | 1.59 | 0.1% | 33.5% | 5.1% | 677.2% |
EPS | 11.69 sen |
Trailing PE (Sector Median: 23.7) | 42.3 |
PEG | 42.3 |
Altman Z | 1.4 |
Beaver | -0.037 |
Current Ratio | 3.67 |
Debt-Equity (DE) Ratio | 0.38 |
FCF Yield | -0.78 % |
Revenue QoQ | 11.95 % |
Revenue YoY | 13.2% |
Profit QoQ | -6.46 % |
Profit YoY | 4.3 % |
Profit Margin (Sector Median: 10.0) | 13.44 % |
ROE (ROIC: 12.83) | 12.83 % |
Dividend Per Share (DPS) | 2.0 sen |
Dividend Yield (DY) | 0.4 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 23.7) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 10.0) | |
ROE (ROIC: 14.38) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 4 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 0.91 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 28.85 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 814.07 |
Expected Revenue (M) | 5031.35 |
Expected Growth (%) | 38.0 |
MR LEE KEAN CHEONG added 10000.0 units announced on 19 May 2022 at ~RM3.11
MISS GAN PEI JOO added 10000.0 units announced on 10 Mar 2022 at ~RM2.8
LENG KEAN YONG added 30000.0 units announced on 07 Mar 2022 at ~RM2.78
LENG KEAN YONG added 10000.0 units announced on 28 Feb 2022 at ~RM3.15
MISS GAN PEI JOO added 40000.0 units announced on 17 May 2021 at ~RM4.53
MR CHUAH CHOON BIN added 500000.0 units announced on 30 Nov 2020 at ~RM4.73
Market Cap: 3525 M.
Number of Shares: 712 M.
Adjusted Float: 80.3%.
Stock highly correlated with
KGB (88%)
FRONTKN (86%)
GREATEC (86%)
GENETEC (85%)
Pentamaster Corp Bhd was founded in 1991 and located in Penang, Malaysia. Its engaged in the investment holding and provision of management services. The company also involve industries sector ranging from semiconductor, computer, automotive, electrical & electronics, pharmaceutical, medical devices, food & beverages, consumer goods to general manufacturing. It operates geographically across countries.
Sectors: Technology, Internet of Things (IoT), Manufacturing, Automation, Technology Equipment, Semiconductors, ATE, Electric Vehicles, Mid Cap
Code: 7160
Website: http://www.pentamaster.com.my
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 06-Apr-2022
Shareholder | Value (M) |
---|---|
Bank Julius Baer & Co. Ltd. | 692.58 |
Employees Provident Fund Board | 215.84 |
Chuah Chong Ewe | 159.15 |
Lembaga Tabung Haji | 148.94 |
Hong Leong Value Fund | 120.07 |
Kumpulan Wang Persaraan (Diperbadankan) | 116.9 |
Resolute Accomplishment Sdn Bhd | 93.66 |
Norges Bank | 89.79 |
Hong Leong Balanced Fund | 55.28 |
Public Islamic Select Treasures Fund | 49.29 |
CIMB Bank Berhad | 48.94 |
Vanguard Emerging Markets Stock Index Fund | 43.31 |
Pertubuhan Keselamatan Sosial | 39.44 |
Vanguard Total International Stock Index Fund | 37.67 |
AIA Berhad | 35.91 |
Takafulink Dana Ekuiti | 31.69 |
Ishares IV Public Limited Company | 30.63 |
Urusharta Jamaah Sdn Bhd | 30.63 |
Public Islamic Dividend Fund | 30.63 |
Barings Asean Frontiers Fund | 25.7 |
Citibank New York | 22.89 |
Eastspring Investments Small-Cap Fund | 20.42 |
Great Eastern Life Assurance (Malaysia) Berhad | 20.42 |
Sierra Bonus Sdn Bhd | 19.72 |