[PGF] YoY Annualized Quarter Result on 30-Nov-2015 [#3]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
26-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
30-Nov-2015 [#3]
Profit Trend
QoQ- 71.67%
YoY- 25.59%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 72,670 56,984 49,864 42,017 46,050 41,792 31,634 14.86%
PBT 10,262 4,650 3,212 7,428 5,870 5,909 33,160 -17.74%
Tax -626 -213 -254 -204 -118 -28 -8,501 -35.24%
NP 9,636 4,437 2,957 7,224 5,752 5,881 24,658 -14.48%
-
NP to SH 9,636 4,437 2,957 7,224 5,752 5,881 24,658 -14.48%
-
Tax Rate 6.10% 4.58% 7.91% 2.75% 2.01% 0.47% 25.64% -
Total Cost 63,034 52,546 46,906 34,793 40,298 35,910 6,976 44.29%
-
Net Worth 168,373 162,662 127,196 125,908 119,274 113,503 106,244 7.97%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 168,373 162,662 127,196 125,908 119,274 113,503 106,244 7.97%
NOSH 159,974 159,974 159,975 159,823 159,777 159,818 159,982 -0.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 13.26% 7.79% 5.93% 17.19% 12.49% 14.07% 77.95% -
ROE 5.72% 2.73% 2.33% 5.74% 4.82% 5.18% 23.21% -
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 45.43 35.62 31.17 26.29 28.82 26.15 19.77 14.86%
EPS 6.03 2.77 1.85 4.52 3.60 3.68 15.41 -14.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0525 1.0168 0.7951 0.7878 0.7465 0.7102 0.6641 7.97%
Adjusted Per Share Value based on latest NOSH - 160,096
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 44.21 34.66 30.33 25.56 28.01 25.42 19.24 14.86%
EPS 5.86 2.70 1.80 4.39 3.50 3.58 15.00 -14.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0242 0.9895 0.7737 0.7659 0.7256 0.6905 0.6463 7.97%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.40 0.43 0.31 0.39 0.385 0.375 0.36 -
P/RPS 0.88 1.21 0.99 1.48 1.34 1.43 1.82 -11.40%
P/EPS 6.64 15.50 16.77 8.63 10.69 10.19 2.34 18.97%
EY 15.06 6.45 5.96 11.59 9.35 9.81 42.81 -15.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.39 0.50 0.52 0.53 0.54 -5.68%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 25/01/19 26/01/18 17/01/17 26/01/16 23/01/15 20/01/14 17/01/13 -
Price 0.475 0.515 0.30 0.395 0.45 0.39 0.37 -
P/RPS 1.05 1.45 0.96 1.50 1.56 1.49 1.87 -9.16%
P/EPS 7.89 18.57 16.23 8.74 12.50 10.60 2.40 21.92%
EY 12.68 5.39 6.16 11.44 8.00 9.44 41.66 -17.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.38 0.50 0.60 0.55 0.56 -3.57%

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