[PGF] QoQ TTM Result on 30-Nov-2012 [#3]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
17-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012 [#3]
Profit Trend
QoQ- 419.69%
YoY- 197.21%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 37,365 35,283 33,926 31,276 33,320 31,567 31,679 11.60%
PBT 25,872 24,324 23,215 24,894 3,451 6,229 6,742 144.51%
Tax -1,729 -1,760 -1,773 -6,580 73 -69 -286 230.77%
NP 24,143 22,564 21,442 18,314 3,524 6,160 6,456 140.34%
-
NP to SH 24,143 22,564 21,442 18,314 3,524 6,160 6,456 140.34%
-
Tax Rate 6.68% 7.24% 7.64% 26.43% -2.12% 1.11% 4.24% -
Total Cost 13,222 12,719 12,484 12,962 29,796 25,407 25,223 -34.91%
-
Net Worth 112,223 110,396 109,142 106,250 60,544 86,428 89,754 16.01%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 112,223 110,396 109,142 106,250 60,544 86,428 89,754 16.01%
NOSH 159,999 159,555 159,892 159,991 110,000 156,999 163,636 -1.48%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 64.61% 63.95% 63.20% 58.56% 10.58% 19.51% 20.38% -
ROE 21.51% 20.44% 19.65% 17.24% 5.82% 7.13% 7.19% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 23.35 22.11 21.22 19.55 30.29 20.11 19.36 13.26%
EPS 15.09 14.14 13.41 11.45 3.20 3.92 3.95 143.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7014 0.6919 0.6826 0.6641 0.5504 0.5505 0.5485 17.76%
Adjusted Per Share Value based on latest NOSH - 159,991
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 20.62 19.47 18.72 17.26 18.38 17.42 17.48 11.60%
EPS 13.32 12.45 11.83 10.10 1.94 3.40 3.56 140.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6192 0.6091 0.6022 0.5862 0.334 0.4769 0.4952 16.01%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.36 0.38 0.35 0.36 0.37 0.36 0.36 -
P/RPS 1.54 1.72 1.65 1.84 1.22 1.79 1.86 -11.79%
P/EPS 2.39 2.69 2.61 3.14 11.55 9.18 9.12 -58.94%
EY 41.91 37.22 38.32 31.80 8.66 10.90 10.96 143.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.51 0.54 0.67 0.65 0.66 -15.75%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 28/10/13 11/07/13 29/04/13 17/01/13 31/10/12 16/07/12 27/04/12 -
Price 0.39 0.405 0.32 0.37 0.35 0.37 0.37 -
P/RPS 1.67 1.83 1.51 1.89 1.16 1.84 1.91 -8.54%
P/EPS 2.58 2.86 2.39 3.23 10.93 9.43 9.38 -57.60%
EY 38.69 34.92 41.91 30.94 9.15 10.60 10.66 135.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.47 0.56 0.64 0.67 0.67 -11.23%

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