[PGF] QoQ TTM Result on 29-Feb-2012 [#4]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
27-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
29-Feb-2012 [#4]
Profit Trend
QoQ- 4.77%
YoY- 60.4%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
TTM Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 31,276 33,320 31,567 31,679 30,931 31,001 33,306 -4.09%
PBT 24,894 3,451 6,229 6,742 8,293 5,517 6,987 132.73%
Tax -6,580 73 -69 -286 -101 -484 -766 317.79%
NP 18,314 3,524 6,160 6,456 8,192 5,033 6,221 105.00%
-
NP to SH 18,314 3,524 6,160 6,456 6,162 3,953 3,785 185.25%
-
Tax Rate 26.43% -2.12% 1.11% 4.24% 1.22% 8.77% 10.96% -
Total Cost 12,962 29,796 25,407 25,223 22,739 25,968 27,085 -38.73%
-
Net Worth 106,250 60,544 86,428 89,754 87,771 84,576 82,189 18.61%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 106,250 60,544 86,428 89,754 87,771 84,576 82,189 18.61%
NOSH 159,991 110,000 156,999 163,636 159,671 160,060 160,526 -0.22%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 58.56% 10.58% 19.51% 20.38% 26.48% 16.23% 18.68% -
ROE 17.24% 5.82% 7.13% 7.19% 7.02% 4.67% 4.61% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 19.55 30.29 20.11 19.36 19.37 19.37 20.75 -3.88%
EPS 11.45 3.20 3.92 3.95 3.86 2.47 2.36 185.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6641 0.5504 0.5505 0.5485 0.5497 0.5284 0.512 18.87%
Adjusted Per Share Value based on latest NOSH - 163,636
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 16.13 17.18 16.28 16.33 15.95 15.98 17.17 -4.06%
EPS 9.44 1.82 3.18 3.33 3.18 2.04 1.95 185.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5478 0.3122 0.4456 0.4628 0.4526 0.4361 0.4238 18.60%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.36 0.37 0.36 0.36 0.31 0.31 0.36 -
P/RPS 1.84 1.22 1.79 1.86 1.60 1.60 1.74 3.78%
P/EPS 3.14 11.55 9.18 9.12 8.03 12.55 15.27 -65.06%
EY 31.80 8.66 10.90 10.96 12.45 7.97 6.55 185.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.67 0.65 0.66 0.56 0.59 0.70 -15.84%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 17/01/13 31/10/12 16/07/12 27/04/12 18/01/12 31/10/11 30/06/11 -
Price 0.37 0.35 0.37 0.37 0.31 0.32 0.36 -
P/RPS 1.89 1.16 1.84 1.91 1.60 1.65 1.74 5.65%
P/EPS 3.23 10.93 9.43 9.38 8.03 12.96 15.27 -64.39%
EY 30.94 9.15 10.60 10.66 12.45 7.72 6.55 180.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.64 0.67 0.67 0.56 0.61 0.70 -13.78%

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