[PGF] YoY TTM Result on 31-May-2014 [#1]

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
TTM Result
Revenue	46,544	44,604	42,625	42,461	35,283	31,567	33,306	5.73%
YoY %	4.35%	4.64%	0.39%	20.34%	11.77%	-5.22%	-	-
Horiz. %	139.75%	133.92%	127.98%	127.49%	105.94%	94.78%	100.00%	-
PBT	40,563	3,496	5,442	6,959	24,324	6,229	6,987	34.02%
YoY %	1,060.27%	-35.76%	-21.80%	-71.39%	290.50%	-10.85%	-	-
Horiz. %	580.55%	50.04%	77.89%	99.60%	348.13%	89.15%	100.00%	-
Tax	-8,994	-1,017	-671	-356	-1,760	-69	-766	50.70%
YoY %	-784.37%	-51.56%	-88.48%	79.77%	-2,450.72%	90.99%	-	-
Horiz. %	1,174.15%	132.77%	87.60%	46.48%	229.77%	9.01%	100.00%	-
NP	31,569	2,479	4,771	6,603	22,564	6,160	6,221	31.05%
YoY %	1,173.46%	-48.04%	-27.74%	-70.74%	266.30%	-0.98%	-	-
Horiz. %	507.46%	39.85%	76.69%	106.14%	362.71%	99.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,569	2,479	4,771	6,603	22,564	6,160	3,785	42.36%
YoY %	1,173.46%	-48.04%	-27.74%	-70.74%	266.30%	62.75%	-	-
Horiz. %	834.06%	65.50%	126.05%	174.45%	596.14%	162.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.17%	29.09%	12.33%	5.12%	7.24%	1.11%	10.96%	-
YoY %	-23.79%	135.93%	140.82%	-29.28%	552.25%	-89.87%	-	-
Horiz. %	202.28%	265.42%	112.50%	46.72%	66.06%	10.13%	100.00%	-
Total Cost	14,975	42,125	37,854	35,858	12,719	25,407	27,085	-9.39%
YoY %	-64.45%	11.28%	5.57%	181.92%	-49.94%	-6.20%	-	-
Horiz. %	55.29%	155.53%	139.76%	132.39%	46.96%	93.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	157,959	126,173	121,769	117,137	110,396	86,428	82,189	11.49%
YoY %	25.19%	3.62%	3.95%	6.11%	27.73%	5.16%	-	-
Horiz. %	192.19%	153.52%	148.16%	142.52%	134.32%	105.16%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Equity
Net Worth	157,959	126,173	121,769	117,137	110,396	86,428	82,189	11.49%
YoY %	25.19%	3.62%	3.95%	6.11%	27.73%	5.16%	-	-
Horiz. %	192.19%	153.52%	148.16%	142.52%	134.32%	105.16%	100.00%	-
NOSH	159,974	159,874	159,655	159,849	159,555	156,999	160,526	-0.05%
YoY %	0.06%	0.14%	-0.12%	0.18%	1.63%	-2.20%	-	-
Horiz. %	99.66%	99.59%	99.46%	99.58%	99.40%	97.80%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Ratio Analysis
NP Margin	67.83%	5.56%	11.19%	15.55%	63.95%	19.51%	18.68%	-
YoY %	1,119.96%	-50.31%	-28.04%	-75.68%	227.78%	4.44%	-	-
Horiz. %	363.12%	29.76%	59.90%	83.24%	342.34%	104.44%	100.00%	-
ROE	19.99%	1.96%	3.92%	5.64%	20.44%	7.13%	4.61%	-
YoY %	919.90%	-50.00%	-30.50%	-72.41%	186.68%	54.66%	-	-
Horiz. %	433.62%	42.52%	85.03%	122.34%	443.38%	154.66%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Per Share
RPS	29.09	27.90	26.70	26.56	22.11	20.11	20.75	5.78%
YoY %	4.27%	4.49%	0.53%	20.13%	9.95%	-3.08%	-	-
Horiz. %	140.19%	134.46%	128.67%	128.00%	106.55%	96.92%	100.00%	-
EPS	19.73	1.55	2.99	4.13	14.14	3.92	2.36	42.41%
YoY %	1,172.90%	-48.16%	-27.60%	-70.79%	260.71%	66.10%	-	-
Horiz. %	836.02%	65.68%	126.69%	175.00%	599.15%	166.10%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.9874	0.7892	0.7627	0.7328	0.6919	0.5505	0.512	11.55%
YoY %	25.11%	3.47%	4.08%	5.91%	25.69%	7.52%	-	-
Horiz. %	192.85%	154.14%	148.96%	143.12%	135.14%	107.52%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Adjusted Per Share Value based on latest NOSH - 159,849
RPS	24.00	23.00	21.98	21.89	18.19	16.28	17.17	5.73%
YoY %	4.35%	4.64%	0.41%	20.34%	11.73%	-5.18%	-	-
Horiz. %	139.78%	133.95%	128.01%	127.49%	105.94%	94.82%	100.00%	-
EPS	16.28	1.28	2.46	3.40	11.63	3.18	1.95	42.38%
YoY %	1,171.88%	-47.97%	-27.65%	-70.77%	265.72%	63.08%	-	-
Horiz. %	834.87%	65.64%	126.15%	174.36%	596.41%	163.08%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8144	0.6505	0.6278	0.604	0.5692	0.4456	0.4238	11.49%
YoY %	25.20%	3.62%	3.94%	6.11%	27.74%	5.14%	-	-
Horiz. %	192.17%	153.49%	148.14%	142.52%	134.31%	105.14%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/17	31/05/16	29/05/15	30/05/14	31/05/13	31/05/12	31/05/11	-
Price	0.64	0.355	0.42	0.40	0.38	0.36	0.36	-
P/RPS	2.20	1.27	1.57	1.51	1.72	1.79	1.74	3.98%
YoY %	73.23%	-19.11%	3.97%	-12.21%	-3.91%	2.87%	-	-
Horiz. %	126.44%	72.99%	90.23%	86.78%	98.85%	102.87%	100.00%	-
P/EPS	3.24	22.89	14.05	9.68	2.69	9.18	15.27	-22.75%
YoY %	-85.85%	62.92%	45.14%	259.85%	-70.70%	-39.88%	-	-
Horiz. %	21.22%	149.90%	92.01%	63.39%	17.62%	60.12%	100.00%	-
EY	30.83	4.37	7.12	10.33	37.22	10.90	6.55	29.42%
YoY %	605.49%	-38.62%	-31.07%	-72.25%	241.47%	66.41%	-	-
Horiz. %	470.69%	66.72%	108.70%	157.71%	568.24%	166.41%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.65	0.45	0.55	0.55	0.55	0.65	0.70	-1.22%
YoY %	44.44%	-18.18%	0.00%	0.00%	-15.38%	-7.14%	-	-
Horiz. %	92.86%	64.29%	78.57%	78.57%	78.57%	92.86%	100.00%	-

	31/05/17	31/05/16	31/05/15	31/05/14	31/05/13	31/05/12	31/05/11	CAGR
Price Multiplier on Announcement Date
Date	28/07/17	22/07/16	01/07/15	25/06/14	11/07/13	16/07/12	30/06/11	-
Price	0.62	0.31	0.475	0.42	0.405	0.37	0.36	-
P/RPS	2.13	1.11	1.78	1.58	1.83	1.84	1.74	3.42%
YoY %	91.89%	-37.64%	12.66%	-13.66%	-0.54%	5.75%	-	-
Horiz. %	122.41%	63.79%	102.30%	90.80%	105.17%	105.75%	100.00%	-
P/EPS	3.14	19.99	15.90	10.17	2.86	9.43	15.27	-23.15%
YoY %	-84.29%	25.72%	56.34%	255.59%	-69.67%	-38.24%	-	-
Horiz. %	20.56%	130.91%	104.13%	66.60%	18.73%	61.76%	100.00%	-
EY	31.83	5.00	6.29	9.84	34.92	10.60	6.55	30.11%
YoY %	536.60%	-20.51%	-36.08%	-71.82%	229.43%	61.83%	-	-
Horiz. %	485.95%	76.34%	96.03%	150.23%	533.13%	161.83%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.63	0.39	0.62	0.57	0.59	0.67	0.70	-1.73%
YoY %	61.54%	-37.10%	8.77%	-3.39%	-11.94%	-4.29%	-	-
Horiz. %	90.00%	55.71%	88.57%	81.43%	84.29%	95.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos