[PGF] QoQ TTM Result on 31-Aug-2013 [#2]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
28-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-Aug-2013 [#2]
Profit Trend
QoQ- 7.0%
YoY- 585.1%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
TTM Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 42,461 40,601 41,545 37,365 35,283 33,926 31,276 22.63%
PBT 6,959 6,267 2,776 25,872 24,324 23,215 24,894 -57.28%
Tax -356 -354 4,582 -1,729 -1,760 -1,773 -6,580 -85.72%
NP 6,603 5,913 7,358 24,143 22,564 21,442 18,314 -49.37%
-
NP to SH 6,603 5,913 7,358 24,143 22,564 21,442 18,314 -49.37%
-
Tax Rate 5.12% 5.65% -165.06% 6.68% 7.24% 7.64% 26.43% -
Total Cost 35,858 34,688 34,187 13,222 12,719 12,484 12,962 97.18%
-
Net Worth 117,137 115,043 113,470 112,223 110,396 109,142 106,250 6.72%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 117,137 115,043 113,470 112,223 110,396 109,142 106,250 6.72%
NOSH 159,849 159,893 159,772 159,999 159,555 159,892 159,991 -0.05%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 15.55% 14.56% 17.71% 64.61% 63.95% 63.20% 58.56% -
ROE 5.64% 5.14% 6.48% 21.51% 20.44% 19.65% 17.24% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 26.56 25.39 26.00 23.35 22.11 21.22 19.55 22.68%
EPS 4.13 3.70 4.61 15.09 14.14 13.41 11.45 -49.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7328 0.7195 0.7102 0.7014 0.6919 0.6826 0.6641 6.78%
Adjusted Per Share Value based on latest NOSH - 159,999
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 21.89 20.93 21.42 19.27 18.19 17.49 16.13 22.59%
EPS 3.40 3.05 3.79 12.45 11.63 11.06 9.44 -49.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.604 0.5932 0.585 0.5786 0.5692 0.5627 0.5478 6.73%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.40 0.37 0.375 0.36 0.38 0.35 0.36 -
P/RPS 1.51 1.46 1.44 1.54 1.72 1.65 1.84 -12.35%
P/EPS 9.68 10.01 8.14 2.39 2.69 2.61 3.14 111.96%
EY 10.33 9.99 12.28 41.91 37.22 38.32 31.80 -52.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.53 0.51 0.55 0.51 0.54 1.23%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 25/06/14 25/04/14 20/01/14 28/10/13 11/07/13 29/04/13 17/01/13 -
Price 0.42 0.44 0.39 0.39 0.405 0.32 0.37 -
P/RPS 1.58 1.73 1.50 1.67 1.83 1.51 1.89 -11.26%
P/EPS 10.17 11.90 8.47 2.58 2.86 2.39 3.23 114.97%
EY 9.84 8.40 11.81 38.69 34.92 41.91 30.94 -53.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.55 0.56 0.59 0.47 0.56 1.18%

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