Pentamaster International Ltd
HKEX:1665

Watchlist Manager
Pentamaster International Ltd Logo
Pentamaster International Ltd
HKEX:1665
Watchlist
Price: 0.64 HKD Market Closed
Market Cap: 1.5B HKD
Have any thoughts about
Pentamaster International Ltd?
Write Note

Income Statement

Earnings Waterfall
Pentamaster International Ltd

Revenue
661.2m MYR
Cost of Revenue
-466.1m MYR
Gross Profit
195.1m MYR
Operating Expenses
-80.2m MYR
Operating Income
115m MYR
Other Expenses
7.7m MYR
Net Income
122.7m MYR

Income Statement
Pentamaster International Ltd

Rotate your device to view
Income Statement
Currency: MYR
Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
417
N/A
436
+4%
455
+4%
474
+4%
487
+3%
470
-3%
453
-4%
434
-4%
419
-4%
434
+4%
461
+6%
496
+8%
508
+2%
539
+6%
560
+4%
575
+3%
601
+4%
620
+3%
645
+4%
670
+4%
692
+3%
697
+1%
692
-1%
661
-4%
Gross Profit
Cost of Revenue
(281)
(288)
(297)
(305)
(308)
(298)
(288)
(280)
(278)
(292)
(318)
(346)
(353)
(374)
(387)
(396)
(415)
(431)
(451)
(470)
(482)
(485)
(485)
(466)
Gross Profit
136
N/A
148
+9%
158
+7%
169
+7%
179
+6%
172
-4%
165
-4%
154
-7%
140
-9%
141
+1%
143
+1%
150
+5%
155
+3%
165
+6%
173
+5%
180
+4%
185
+3%
188
+2%
194
+3%
201
+3%
210
+4%
212
+1%
207
-2%
195
-6%
Operating Income
Operating Expenses
(37)
(31)
(47)
(48)
(53)
(37)
(36)
(30)
(33)
(25)
(25)
(28)
(45)
(35)
(43)
(50)
(54)
(52)
(52)
(52)
(83)
(72)
(73)
(80)
Selling, General & Administrative
(37)
(43)
(46)
(50)
(53)
(58)
(57)
(53)
(35)
(46)
(45)
(44)
(48)
(44)
(56)
(66)
(60)
(68)
(68)
(69)
(84)
(96)
(92)
(95)
Other Operating Expenses
0
12
(1)
2
0
21
21
23
1
21
20
16
2
8
13
17
6
16
17
17
1
24
20
15
Operating Income
100
N/A
117
+17%
111
-5%
121
+9%
126
+4%
135
+7%
129
-4%
123
-5%
107
-13%
116
+8%
118
+1%
122
+4%
109
-10%
129
+18%
130
+1%
130
0%
131
+1%
136
+4%
143
+5%
149
+4%
126
-15%
140
+11%
134
-4%
115
-14%
Pre-Tax Income
Interest Income Expense
6
(1)
14
9
13
(1)
(1)
(1)
8
(1)
(1)
(1)
10
(2)
(1)
(1)
3
(0)
(0)
(1)
17
(1)
(1)
7
Non-Reccuring Items
0
(0)
(0)
(0)
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
105
N/A
115
+10%
125
+8%
130
+4%
139
+7%
134
-4%
128
-4%
122
-5%
115
-6%
115
0%
116
+1%
121
+4%
121
0%
127
+6%
129
+1%
129
0%
135
+5%
136
+1%
142
+5%
148
+4%
143
-4%
139
-3%
133
-4%
122
-8%
Net Income
Tax Provision
(5)
(6)
(8)
(6)
(8)
(7)
(5)
(7)
(1)
(0)
1
0
(4)
(4)
(4)
(1)
(1)
(1)
(1)
(3)
(1)
(1)
(0)
1
Income from Continuing Operations
100
109
116
124
131
127
122
115
114
114
117
121
117
123
125
127
133
134
141
145
142
138
133
123
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
100
N/A
109
+9%
116
+7%
124
+7%
131
+6%
127
-3%
122
-4%
115
-6%
114
-1%
114
+0%
117
+2%
121
+4%
117
-4%
123
+6%
125
+2%
127
+1%
133
+5%
134
+1%
141
+5%
145
+3%
142
-2%
138
-3%
133
-4%
123
-8%
EPS (Diluted)
0.04
N/A
0.08
+100%
0.08
N/A
0.08
N/A
0.05
-38%
0.05
N/A
0.07
+40%
0.06
-14%
0.05
-17%
0.05
N/A
0.05
N/A
0.06
+20%
0.05
-17%
0.06
+20%
0.05
-17%
0.05
N/A
0.06
+20%
0.06
N/A
0.06
N/A
0.06
N/A
0.06
N/A
0.06
N/A
0.06
N/A
0.05
-17%

See Also

Discover More