[PGF] QoQ TTM Result on 28-Feb-2013 [#4]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
29-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
28-Feb-2013 [#4]
Profit Trend
QoQ- 17.08%
YoY- 232.13%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
TTM Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 41,545 37,365 35,283 33,926 31,276 33,320 31,567 20.07%
PBT 2,776 25,872 24,324 23,215 24,894 3,451 6,229 -41.62%
Tax 4,582 -1,729 -1,760 -1,773 -6,580 73 -69 -
NP 7,358 24,143 22,564 21,442 18,314 3,524 6,160 12.56%
-
NP to SH 7,358 24,143 22,564 21,442 18,314 3,524 6,160 12.56%
-
Tax Rate -165.06% 6.68% 7.24% 7.64% 26.43% -2.12% 1.11% -
Total Cost 34,187 13,222 12,719 12,484 12,962 29,796 25,407 21.85%
-
Net Worth 113,470 112,223 110,396 109,142 106,250 60,544 86,428 19.87%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 113,470 112,223 110,396 109,142 106,250 60,544 86,428 19.87%
NOSH 159,772 159,999 159,555 159,892 159,991 110,000 156,999 1.17%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 17.71% 64.61% 63.95% 63.20% 58.56% 10.58% 19.51% -
ROE 6.48% 21.51% 20.44% 19.65% 17.24% 5.82% 7.13% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 26.00 23.35 22.11 21.22 19.55 30.29 20.11 18.66%
EPS 4.61 15.09 14.14 13.41 11.45 3.20 3.92 11.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7102 0.7014 0.6919 0.6826 0.6641 0.5504 0.5505 18.48%
Adjusted Per Share Value based on latest NOSH - 159,892
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 22.92 20.62 19.47 18.72 17.26 18.38 17.42 20.05%
EPS 4.06 13.32 12.45 11.83 10.10 1.94 3.40 12.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6261 0.6192 0.6091 0.6022 0.5862 0.334 0.4769 19.87%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.375 0.36 0.38 0.35 0.36 0.37 0.36 -
P/RPS 1.44 1.54 1.72 1.65 1.84 1.22 1.79 -13.49%
P/EPS 8.14 2.39 2.69 2.61 3.14 11.55 9.18 -7.69%
EY 12.28 41.91 37.22 38.32 31.80 8.66 10.90 8.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.55 0.51 0.54 0.67 0.65 -12.71%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 20/01/14 28/10/13 11/07/13 29/04/13 17/01/13 31/10/12 16/07/12 -
Price 0.39 0.39 0.405 0.32 0.37 0.35 0.37 -
P/RPS 1.50 1.67 1.83 1.51 1.89 1.16 1.84 -12.72%
P/EPS 8.47 2.58 2.86 2.39 3.23 10.93 9.43 -6.90%
EY 11.81 38.69 34.92 41.91 30.94 9.15 10.60 7.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.59 0.47 0.56 0.64 0.67 -12.31%

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