[PGF] YoY Annualized Quarter Result on 30-Nov-2009 [#3]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
22-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- 544.05%
YoY- 157.08%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 31,634 32,172 34,569 37,060 41,394 42,270 35,046 -1.69%
PBT 33,160 8,956 7,810 5,002 -3,054 8,709 2,396 54.88%
Tax -8,501 -108 -1,140 -2,078 -2,068 -2,678 -1,426 34.61%
NP 24,658 8,848 6,670 2,924 -5,122 6,030 969 71.41%
-
NP to SH 24,658 8,848 5,998 2,924 -5,122 6,030 969 71.41%
-
Tax Rate 25.64% 1.21% 14.60% 41.54% - 30.75% 59.52% -
Total Cost 6,976 23,324 27,898 34,136 46,517 36,240 34,077 -23.21%
-
Net Worth 106,244 87,899 73,464 77,507 71,044 71,952 64,945 8.54%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 106,244 87,899 73,464 77,507 71,044 71,952 64,945 8.54%
NOSH 159,982 159,903 143,737 160,072 160,083 159,823 161,555 -0.16%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 77.95% 27.50% 19.30% 7.89% -12.38% 14.27% 2.77% -
ROE 23.21% 10.07% 8.17% 3.77% -7.21% 8.38% 1.49% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 19.77 20.12 24.05 23.15 25.86 26.45 21.69 -1.53%
EPS 15.41 5.53 4.17 1.83 -3.20 3.77 0.60 71.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6641 0.5497 0.5111 0.4842 0.4438 0.4502 0.402 8.71%
Adjusted Per Share Value based on latest NOSH - 159,569
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 16.31 16.59 17.83 19.11 21.35 21.80 18.07 -1.69%
EPS 12.72 4.56 3.09 1.51 -2.64 3.11 0.50 71.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5479 0.4533 0.3788 0.3997 0.3664 0.371 0.3349 8.54%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.36 0.31 0.36 0.37 0.38 0.30 0.18 -
P/RPS 1.82 1.54 1.50 1.60 1.47 1.13 0.83 13.96%
P/EPS 2.34 5.60 8.63 20.26 -11.87 7.95 30.00 -34.60%
EY 42.81 17.85 11.59 4.94 -8.42 12.58 3.33 52.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.56 0.70 0.76 0.86 0.67 0.45 3.08%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 17/01/13 18/01/12 17/01/11 22/01/10 20/01/09 25/01/08 18/01/07 -
Price 0.37 0.31 0.36 0.38 0.40 0.34 0.17 -
P/RPS 1.87 1.54 1.50 1.64 1.55 1.29 0.78 15.67%
P/EPS 2.40 5.60 8.63 20.80 -12.50 9.01 28.33 -33.70%
EY 41.66 17.85 11.59 4.81 -8.00 11.10 3.53 50.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.70 0.78 0.90 0.76 0.42 4.90%

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