[PGF] YoY Annualized Quarter Result on 30-Nov-2012 [#3]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
17-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2013
Quarter
30-Nov-2012 [#3]
Profit Trend
QoQ- 3969.09%
YoY- 178.69%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 42,017 46,050 41,792 31,634 32,172 34,569 37,060 2.11%
PBT 7,428 5,870 5,909 33,160 8,956 7,810 5,002 6.80%
Tax -204 -118 -28 -8,501 -108 -1,140 -2,078 -32.06%
NP 7,224 5,752 5,881 24,658 8,848 6,670 2,924 16.26%
-
NP to SH 7,224 5,752 5,881 24,658 8,848 5,998 2,924 16.26%
-
Tax Rate 2.75% 2.01% 0.47% 25.64% 1.21% 14.60% 41.54% -
Total Cost 34,793 40,298 35,910 6,976 23,324 27,898 34,136 0.31%
-
Net Worth 125,908 119,274 113,503 106,244 87,899 73,464 77,507 8.41%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 125,908 119,274 113,503 106,244 87,899 73,464 77,507 8.41%
NOSH 159,823 159,777 159,818 159,982 159,903 143,737 160,072 -0.02%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 17.19% 12.49% 14.07% 77.95% 27.50% 19.30% 7.89% -
ROE 5.74% 4.82% 5.18% 23.21% 10.07% 8.17% 3.77% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 26.29 28.82 26.15 19.77 20.12 24.05 23.15 2.14%
EPS 4.52 3.60 3.68 15.41 5.53 4.17 1.83 16.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7878 0.7465 0.7102 0.6641 0.5497 0.5111 0.4842 8.44%
Adjusted Per Share Value based on latest NOSH - 159,991
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 21.66 23.74 21.55 16.31 16.59 17.82 19.11 2.10%
EPS 3.72 2.97 3.03 12.71 4.56 3.09 1.51 16.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6492 0.615 0.5852 0.5478 0.4532 0.3788 0.3996 8.42%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.39 0.385 0.375 0.36 0.31 0.36 0.37 -
P/RPS 1.48 1.34 1.43 1.82 1.54 1.50 1.60 -1.29%
P/EPS 8.63 10.69 10.19 2.34 5.60 8.63 20.26 -13.25%
EY 11.59 9.35 9.81 42.81 17.85 11.59 4.94 15.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.53 0.54 0.56 0.70 0.76 -6.73%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 26/01/16 23/01/15 20/01/14 17/01/13 18/01/12 17/01/11 22/01/10 -
Price 0.395 0.45 0.39 0.37 0.31 0.36 0.38 -
P/RPS 1.50 1.56 1.49 1.87 1.54 1.50 1.64 -1.47%
P/EPS 8.74 12.50 10.60 2.40 5.60 8.63 20.80 -13.44%
EY 11.44 8.00 9.44 41.66 17.85 11.59 4.81 15.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.55 0.56 0.56 0.70 0.78 -7.14%

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