[PGLOBE] QoQ TTM Result on 31-Mar-2015 [#4]

Stock
[PGLOBE] PARAGON GLOBE BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 29475.2%
YoY- 1374.93%
Quarter Report
Latest QR
Upcoming QR
PGLOBE's Result
PGLOBE's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 54,570 54,087 55,334 54,920 53,537 51,757 49,105 7.26%
PBT 77,082 76,294 75,917 74,664 466 2,154 3,962 619.46%
Tax -1,101 -1,268 -690 -794 -216 -96 -96 406.30%
NP 75,981 75,026 75,227 73,870 250 2,058 3,866 624.33%
-
NP to SH 76,182 75,474 75,177 73,938 250 2,058 3,866 625.60%
-
Tax Rate 1.43% 1.66% 0.91% 1.06% 46.35% 4.46% 2.42% -
Total Cost -21,411 -20,939 -19,893 -18,950 53,287 49,699 45,239 -
-
Net Worth 239,777 245,818 241,744 267,939 193,142 185,119 196,059 14.31%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 27,910 27,910 27,910 27,910 - - - -
Div Payout % 36.64% 36.98% 37.13% 37.75% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 239,777 245,818 241,744 267,939 193,142 185,119 196,059 14.31%
NOSH 184,444 189,090 185,957 186,069 185,714 177,999 188,518 -1.44%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 139.24% 138.71% 135.95% 134.50% 0.47% 3.98% 7.87% -
ROE 31.77% 30.70% 31.10% 27.59% 0.13% 1.11% 1.97% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 29.59 28.60 29.76 29.52 28.83 29.08 26.05 8.84%
EPS 41.30 39.91 40.43 39.74 0.13 1.16 2.05 636.35%
DPS 15.13 15.00 15.01 15.00 0.00 0.00 0.00 -
NAPS 1.30 1.30 1.30 1.44 1.04 1.04 1.04 15.99%
Adjusted Per Share Value based on latest NOSH - 186,069
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 7.33 7.26 7.43 7.38 7.19 6.95 6.59 7.33%
EPS 10.23 10.14 10.10 9.93 0.03 0.28 0.52 624.81%
DPS 3.75 3.75 3.75 3.75 0.00 0.00 0.00 -
NAPS 0.322 0.3301 0.3247 0.3598 0.2594 0.2486 0.2633 14.31%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.38 1.41 1.49 1.53 1.40 1.85 1.76 -
P/RPS 4.66 4.93 5.01 5.18 4.86 6.36 6.76 -21.91%
P/EPS 3.34 3.53 3.69 3.85 1,040.00 160.01 85.82 -88.44%
EY 29.93 28.31 27.13 25.97 0.10 0.62 1.17 763.07%
DY 10.97 10.64 10.07 9.80 0.00 0.00 0.00 -
P/NAPS 1.06 1.08 1.15 1.06 1.35 1.78 1.69 -26.66%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 21/08/15 28/05/15 26/02/15 28/11/14 25/08/14 -
Price 1.40 1.45 1.45 1.50 1.56 1.50 2.16 -
P/RPS 4.73 5.07 4.87 5.08 5.41 5.16 8.29 -31.13%
P/EPS 3.39 3.63 3.59 3.77 1,158.86 129.74 105.33 -89.81%
EY 29.50 27.53 27.88 26.49 0.09 0.77 0.95 881.78%
DY 10.81 10.34 10.35 10.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.12 1.12 1.04 1.50 1.44 2.08 -35.32%

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