[PGF] YoY Annualized Quarter Result on 30-Nov-2020 [#3]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
25-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
30-Nov-2020 [#3]
Profit Trend
QoQ- 25.8%
YoY- 84.32%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 127,098 88,180 54,340 63,510 62,069 72,670 56,984 14.29%
PBT 22,249 17,249 2,000 10,010 5,370 10,262 4,650 29.79%
Tax -5,868 -2,364 -606 -1,733 -880 -626 -213 73.74%
NP 16,381 14,885 1,393 8,277 4,490 9,636 4,437 24.30%
-
NP to SH 16,381 14,885 1,393 8,277 4,490 9,636 4,437 24.30%
-
Tax Rate 26.37% 13.71% 30.30% 17.31% 16.39% 6.10% 4.58% -
Total Cost 110,717 73,294 52,946 55,233 57,578 63,034 52,546 13.21%
-
Net Worth 213,150 196,349 176,052 174,740 168,629 168,373 162,662 4.60%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 213,150 196,349 176,052 174,740 168,629 168,373 162,662 4.60%
NOSH 163,593 162,215 159,974 159,974 159,974 159,974 159,974 0.37%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 12.89% 16.88% 2.56% 13.03% 7.23% 13.26% 7.79% -
ROE 7.69% 7.58% 0.79% 4.74% 2.66% 5.72% 2.73% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 77.73 54.34 33.97 39.70 38.80 45.43 35.62 13.88%
EPS 10.01 9.17 0.87 5.17 2.81 6.03 2.77 23.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3035 1.2099 1.1005 1.0923 1.0541 1.0525 1.0168 4.22%
Adjusted Per Share Value based on latest NOSH - 159,974
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 65.53 45.46 28.02 32.75 32.00 37.47 29.38 14.29%
EPS 8.45 7.67 0.72 4.27 2.32 4.97 2.29 24.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.099 1.0124 0.9077 0.9009 0.8694 0.8681 0.8387 4.60%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 1.19 1.07 0.665 0.475 0.36 0.40 0.43 -
P/RPS 1.53 1.97 1.96 1.20 0.93 0.88 1.21 3.98%
P/EPS 11.88 11.67 76.35 9.18 12.82 6.64 15.50 -4.33%
EY 8.42 8.57 1.31 10.89 7.80 15.06 6.45 4.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.88 0.60 0.43 0.34 0.38 0.42 13.74%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 22/01/24 30/01/23 20/01/22 25/01/21 13/01/20 25/01/19 26/01/18 -
Price 1.49 1.43 0.685 0.59 0.38 0.475 0.515 -
P/RPS 1.92 2.63 2.02 1.49 0.98 1.05 1.45 4.78%
P/EPS 14.87 15.59 78.65 11.40 13.54 7.89 18.57 -3.63%
EY 6.72 6.41 1.27 8.77 7.39 12.68 5.39 3.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.18 0.62 0.54 0.36 0.45 0.51 14.33%

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