[PGF] QoQ TTM Result on 31-May-2013 [#1]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
11-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2014
Quarter
31-May-2013 [#1]
Profit Trend
QoQ- 5.23%
YoY- 266.3%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
TTM Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 40,601 41,545 37,365 35,283 33,926 31,276 33,320 14.12%
PBT 6,267 2,776 25,872 24,324 23,215 24,894 3,451 49.01%
Tax -354 4,582 -1,729 -1,760 -1,773 -6,580 73 -
NP 5,913 7,358 24,143 22,564 21,442 18,314 3,524 41.33%
-
NP to SH 5,913 7,358 24,143 22,564 21,442 18,314 3,524 41.33%
-
Tax Rate 5.65% -165.06% 6.68% 7.24% 7.64% 26.43% -2.12% -
Total Cost 34,688 34,187 13,222 12,719 12,484 12,962 29,796 10.69%
-
Net Worth 115,043 113,470 112,223 110,396 109,142 106,250 60,544 53.59%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 115,043 113,470 112,223 110,396 109,142 106,250 60,544 53.59%
NOSH 159,893 159,772 159,999 159,555 159,892 159,991 110,000 28.40%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 14.56% 17.71% 64.61% 63.95% 63.20% 58.56% 10.58% -
ROE 5.14% 6.48% 21.51% 20.44% 19.65% 17.24% 5.82% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 25.39 26.00 23.35 22.11 21.22 19.55 30.29 -11.12%
EPS 3.70 4.61 15.09 14.14 13.41 11.45 3.20 10.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7195 0.7102 0.7014 0.6919 0.6826 0.6641 0.5504 19.61%
Adjusted Per Share Value based on latest NOSH - 159,555
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 20.93 21.42 19.27 18.19 17.49 16.13 17.18 14.10%
EPS 3.05 3.79 12.45 11.63 11.06 9.44 1.82 41.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5932 0.585 0.5786 0.5692 0.5627 0.5478 0.3122 53.58%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.37 0.375 0.36 0.38 0.35 0.36 0.37 -
P/RPS 1.46 1.44 1.54 1.72 1.65 1.84 1.22 12.75%
P/EPS 10.01 8.14 2.39 2.69 2.61 3.14 11.55 -9.12%
EY 9.99 12.28 41.91 37.22 38.32 31.80 8.66 10.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.51 0.55 0.51 0.54 0.67 -16.67%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 25/04/14 20/01/14 28/10/13 11/07/13 29/04/13 17/01/13 31/10/12 -
Price 0.44 0.39 0.39 0.405 0.32 0.37 0.35 -
P/RPS 1.73 1.50 1.67 1.83 1.51 1.89 1.16 30.63%
P/EPS 11.90 8.47 2.58 2.86 2.39 3.23 10.93 5.84%
EY 8.40 11.81 38.69 34.92 41.91 30.94 9.15 -5.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.55 0.56 0.59 0.47 0.56 0.64 -3.15%

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