[PGF] QoQ TTM Result on 31-May-2012 [#1]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
16-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
31-May-2012 [#1]
Profit Trend
QoQ- -4.58%
YoY- 62.75%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 33,926 31,276 33,320 31,567 31,679 30,931 31,001 6.20%
PBT 23,215 24,894 3,451 6,229 6,742 8,293 5,517 160.86%
Tax -1,773 -6,580 73 -69 -286 -101 -484 137.82%
NP 21,442 18,314 3,524 6,160 6,456 8,192 5,033 163.03%
-
NP to SH 21,442 18,314 3,524 6,160 6,456 6,162 3,953 209.03%
-
Tax Rate 7.64% 26.43% -2.12% 1.11% 4.24% 1.22% 8.77% -
Total Cost 12,484 12,962 29,796 25,407 25,223 22,739 25,968 -38.65%
-
Net Worth 109,142 106,250 60,544 86,428 89,754 87,771 84,576 18.54%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 109,142 106,250 60,544 86,428 89,754 87,771 84,576 18.54%
NOSH 159,892 159,991 110,000 156,999 163,636 159,671 160,060 -0.07%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 63.20% 58.56% 10.58% 19.51% 20.38% 26.48% 16.23% -
ROE 19.65% 17.24% 5.82% 7.13% 7.19% 7.02% 4.67% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 21.22 19.55 30.29 20.11 19.36 19.37 19.37 6.27%
EPS 13.41 11.45 3.20 3.92 3.95 3.86 2.47 209.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6826 0.6641 0.5504 0.5505 0.5485 0.5497 0.5284 18.63%
Adjusted Per Share Value based on latest NOSH - 156,999
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 17.49 16.13 17.18 16.28 16.34 15.95 15.99 6.16%
EPS 11.06 9.44 1.82 3.18 3.33 3.18 2.04 208.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5628 0.5479 0.3122 0.4457 0.4628 0.4526 0.4361 18.55%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.35 0.36 0.37 0.36 0.36 0.31 0.31 -
P/RPS 1.65 1.84 1.22 1.79 1.86 1.60 1.60 2.07%
P/EPS 2.61 3.14 11.55 9.18 9.12 8.03 12.55 -64.93%
EY 38.32 31.80 8.66 10.90 10.96 12.45 7.97 185.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.67 0.65 0.66 0.56 0.59 -9.26%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 29/04/13 17/01/13 31/10/12 16/07/12 27/04/12 18/01/12 31/10/11 -
Price 0.32 0.37 0.35 0.37 0.37 0.31 0.32 -
P/RPS 1.51 1.89 1.16 1.84 1.91 1.60 1.65 -5.74%
P/EPS 2.39 3.23 10.93 9.43 9.38 8.03 12.96 -67.63%
EY 41.91 30.94 9.15 10.60 10.66 12.45 7.72 209.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.64 0.67 0.67 0.56 0.61 -15.96%

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