[PGF] QoQ TTM Result on 31-Aug-2012 [#2]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-Aug-2012 [#2]
Profit Trend
QoQ- -42.79%
YoY- -10.85%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
TTM Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 35,283 33,926 31,276 33,320 31,567 31,679 30,931 9.16%
PBT 24,324 23,215 24,894 3,451 6,229 6,742 8,293 104.76%
Tax -1,760 -1,773 -6,580 73 -69 -286 -101 570.97%
NP 22,564 21,442 18,314 3,524 6,160 6,456 8,192 96.37%
-
NP to SH 22,564 21,442 18,314 3,524 6,160 6,456 6,162 137.38%
-
Tax Rate 7.24% 7.64% 26.43% -2.12% 1.11% 4.24% 1.22% -
Total Cost 12,719 12,484 12,962 29,796 25,407 25,223 22,739 -32.08%
-
Net Worth 110,396 109,142 106,250 60,544 86,428 89,754 87,771 16.50%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 110,396 109,142 106,250 60,544 86,428 89,754 87,771 16.50%
NOSH 159,555 159,892 159,991 110,000 156,999 163,636 159,671 -0.04%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 63.95% 63.20% 58.56% 10.58% 19.51% 20.38% 26.48% -
ROE 20.44% 19.65% 17.24% 5.82% 7.13% 7.19% 7.02% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 22.11 21.22 19.55 30.29 20.11 19.36 19.37 9.21%
EPS 14.14 13.41 11.45 3.20 3.92 3.95 3.86 137.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6919 0.6826 0.6641 0.5504 0.5505 0.5485 0.5497 16.56%
Adjusted Per Share Value based on latest NOSH - 110,000
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 18.19 17.49 16.13 17.18 16.28 16.33 15.95 9.14%
EPS 11.63 11.06 9.44 1.82 3.18 3.33 3.18 137.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5692 0.5628 0.5479 0.3122 0.4457 0.4628 0.4526 16.49%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.38 0.35 0.36 0.37 0.36 0.36 0.31 -
P/RPS 1.72 1.65 1.84 1.22 1.79 1.86 1.60 4.93%
P/EPS 2.69 2.61 3.14 11.55 9.18 9.12 8.03 -51.73%
EY 37.22 38.32 31.80 8.66 10.90 10.96 12.45 107.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.54 0.67 0.65 0.66 0.56 -1.19%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 11/07/13 29/04/13 17/01/13 31/10/12 16/07/12 27/04/12 18/01/12 -
Price 0.405 0.32 0.37 0.35 0.37 0.37 0.31 -
P/RPS 1.83 1.51 1.89 1.16 1.84 1.91 1.60 9.35%
P/EPS 2.86 2.39 3.23 10.93 9.43 9.38 8.03 -49.72%
EY 34.92 41.91 30.94 9.15 10.60 10.66 12.45 98.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.47 0.56 0.64 0.67 0.67 0.56 3.53%

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