[PGF] YoY Annualized Quarter Result on 30-Nov-2017 [#3]

Stock

[PGF] PGF CAPITAL BERHAD

Announcement Date

26-Jan-2018

Admission Sponsor

Sponsor

Financial Year

28-Feb-2018

Quarter

30-Nov-2017 [#3]

Profit Trend

QoQ- 417.17%

YoY- 50.05%

Quarter Report

Poly Q3 30Nov2017(FYE Feb2018).pdf

Latest QR

Upcoming QR

PGF's Result

PGF's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Annualized Quarter Result
Revenue	63,510	62,069	72,670	56,984	49,864	42,017	46,050	5.49%
YoY %	2.32%	-14.59%	27.53%	14.28%	18.68%	-8.76%	-	-
Horiz. %	137.92%	134.79%	157.81%	123.74%	108.28%	91.24%	100.00%	-
PBT	10,010	5,370	10,262	4,650	3,212	7,428	5,870	9.29%
YoY %	86.41%	-47.67%	120.69%	44.77%	-56.76%	26.54%	-	-
Horiz. %	170.53%	91.48%	174.82%	79.22%	54.72%	126.54%	100.00%	-
Tax	-1,733	-880	-626	-213	-254	-204	-118	56.42%
YoY %	-96.93%	-40.58%	-193.90%	16.14%	-24.51%	-72.88%	-	-
Horiz. %	1,468.64%	745.76%	530.51%	180.51%	215.25%	172.88%	100.00%	-
NP	8,277	4,490	9,636	4,437	2,957	7,224	5,752	6.24%
YoY %	84.34%	-53.40%	117.17%	50.05%	-59.07%	25.59%	-	-
Horiz. %	143.90%	78.06%	167.52%	77.14%	51.41%	125.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,277	4,490	9,636	4,437	2,957	7,224	5,752	6.24%
YoY %	84.34%	-53.40%	117.17%	50.05%	-59.07%	25.59%	-	-
Horiz. %	143.90%	78.06%	167.52%	77.14%	51.41%	125.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.31%	16.39%	6.10%	4.58%	7.91%	2.75%	2.01%	-
YoY %	5.61%	168.69%	33.19%	-42.10%	187.64%	36.82%	-	-
Horiz. %	861.19%	815.42%	303.48%	227.86%	393.53%	136.82%	100.00%	-
Total Cost	55,233	57,578	63,034	52,546	46,906	34,793	40,298	5.38%
YoY %	-4.07%	-8.66%	19.96%	12.02%	34.81%	-13.66%	-	-
Horiz. %	137.06%	142.88%	156.42%	130.39%	116.40%	86.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	174,740	168,629	168,373	162,662	127,196	125,908	119,274	6.56%
YoY %	3.62%	0.15%	3.51%	27.88%	1.02%	5.56%	-	-
Horiz. %	146.50%	141.38%	141.16%	136.38%	106.64%	105.56%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Equity
Net Worth	174,740	168,629	168,373	162,662	127,196	125,908	119,274	6.56%
YoY %	3.62%	0.15%	3.51%	27.88%	1.02%	5.56%	-	-
Horiz. %	146.50%	141.38%	141.16%	136.38%	106.64%	105.56%	100.00%	-
NOSH	159,974	159,974	159,974	159,974	159,975	159,823	159,777	0.02%
YoY %	0.00%	0.00%	0.00%	-0.00%	0.10%	0.03%	-	-
Horiz. %	100.12%	100.12%	100.12%	100.12%	100.12%	100.03%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Ratio Analysis
NP Margin	13.03%	7.23%	13.26%	7.79%	5.93%	17.19%	12.49%	-
YoY %	80.22%	-45.48%	70.22%	31.37%	-65.50%	37.63%	-	-
Horiz. %	104.32%	57.89%	106.16%	62.37%	47.48%	137.63%	100.00%	-
ROE	4.74%	2.66%	5.72%	2.73%	2.33%	5.74%	4.82%	-
YoY %	78.20%	-53.50%	109.52%	17.17%	-59.41%	19.09%	-	-
Horiz. %	98.34%	55.19%	118.67%	56.64%	48.34%	119.09%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Per Share
RPS	39.70	38.80	45.43	35.62	31.17	26.29	28.82	5.47%
YoY %	2.32%	-14.59%	27.54%	14.28%	18.56%	-8.78%	-	-
Horiz. %	137.75%	134.63%	157.63%	123.59%	108.15%	91.22%	100.00%	-
EPS	5.17	2.81	6.03	2.77	1.85	4.52	3.60	6.21%
YoY %	83.99%	-53.40%	117.69%	49.73%	-59.07%	25.56%	-	-
Horiz. %	143.61%	78.06%	167.50%	76.94%	51.39%	125.56%	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	1.0923	1.0541	1.0525	1.0168	0.7951	0.7878	0.7465	6.54%
YoY %	3.62%	0.15%	3.51%	27.88%	0.93%	5.53%	-	-
Horiz. %	146.32%	141.21%	140.99%	136.21%	106.51%	105.53%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Adjusted Per Share Value based on latest NOSH - 159,974
RPS	32.75	32.00	37.47	29.38	25.71	21.66	23.74	5.50%
YoY %	2.34%	-14.60%	27.54%	14.27%	18.70%	-8.76%	-	-
Horiz. %	137.95%	134.79%	157.83%	123.76%	108.30%	91.24%	100.00%	-
EPS	4.27	2.32	4.97	2.29	1.52	3.72	2.97	6.23%
YoY %	84.05%	-53.32%	117.03%	50.66%	-59.14%	25.25%	-	-
Horiz. %	143.77%	78.11%	167.34%	77.10%	51.18%	125.25%	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	0.901	0.8695	0.8682	0.8387	0.6558	0.6492	0.615	6.56%
YoY %	3.62%	0.15%	3.52%	27.89%	1.02%	5.56%	-	-
Horiz. %	146.50%	141.38%	141.17%	136.37%	106.63%	105.56%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/20	29/11/19	30/11/18	30/11/17	30/11/16	30/11/15	28/11/14	-
Price	0.475	0.36	0.40	0.43	0.31	0.39	0.385	-
P/RPS	1.20	0.93	0.88	1.21	0.99	1.48	1.34	-1.82%
YoY %	29.03%	5.68%	-27.27%	22.22%	-33.11%	10.45%	-	-
Horiz. %	89.55%	69.40%	65.67%	90.30%	73.88%	110.45%	100.00%	-
P/EPS	9.18	12.82	6.64	15.50	16.77	8.63	10.69	-2.50%
YoY %	-28.39%	93.07%	-57.16%	-7.57%	94.32%	-19.27%	-	-
Horiz. %	85.87%	119.93%	62.11%	145.00%	156.88%	80.73%	100.00%	-
EY	10.89	7.80	15.06	6.45	5.96	11.59	9.35	2.57%
YoY %	39.62%	-48.21%	133.49%	8.22%	-48.58%	23.96%	-	-
Horiz. %	116.47%	83.42%	161.07%	68.98%	63.74%	123.96%	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	0.43	0.34	0.38	0.42	0.39	0.50	0.52	-3.11%
YoY %	26.47%	-10.53%	-9.52%	7.69%	-22.00%	-3.85%	-	-
Horiz. %	82.69%	65.38%	73.08%	80.77%	75.00%	96.15%	100.00%	-

	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	30/11/14	CAGR
Price Multiplier on Announcement Date
Date	25/01/21	13/01/20	25/01/19	26/01/18	17/01/17	26/01/16	23/01/15	-
Price	0.59	0.38	0.475	0.515	0.30	0.395	0.45	-
P/RPS	1.49	0.98	1.05	1.45	0.96	1.50	1.56	-0.76%
YoY %	52.04%	-6.67%	-27.59%	51.04%	-36.00%	-3.85%	-	-
Horiz. %	95.51%	62.82%	67.31%	92.95%	61.54%	96.15%	100.00%	-
P/EPS	11.40	13.54	7.89	18.57	16.23	8.74	12.50	-1.52%
YoY %	-15.81%	71.61%	-57.51%	14.42%	85.70%	-30.08%	-	-
Horiz. %	91.20%	108.32%	63.12%	148.56%	129.84%	69.92%	100.00%	-
EY	8.77	7.39	12.68	5.39	6.16	11.44	8.00	1.54%
YoY %	18.67%	-41.72%	135.25%	-12.50%	-46.15%	43.00%	-	-
Horiz. %	109.62%	92.38%	158.50%	67.38%	77.00%	143.00%	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	0.54	0.36	0.45	0.51	0.38	0.50	0.60	-1.73%
YoY %	50.00%	-20.00%	-11.76%	34.21%	-24.00%	-16.67%	-	-
Horiz. %	90.00%	60.00%	75.00%	85.00%	63.33%	83.33%	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