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

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Cumulative Result
Revenue	31,513	34,538	31,344	23,726	24,129	25,927	27,795	2.11%
YoY %	-8.76%	10.19%	32.11%	-1.67%	-6.93%	-6.72%	-	-
Horiz. %	113.38%	124.26%	112.77%	85.36%	86.81%	93.28%	100.00%	-
PBT	5,571	4,403	4,432	24,870	6,717	5,858	3,752	6.80%
YoY %	26.53%	-0.65%	-82.18%	270.25%	14.66%	56.13%	-	-
Horiz. %	148.48%	117.35%	118.12%	662.85%	179.02%	156.13%	100.00%	-
Tax	-153	-89	-21	-6,376	-81	-855	-1,559	-32.07%
YoY %	-71.91%	-323.81%	99.67%	-7,771.60%	90.53%	45.16%	-	-
Horiz. %	9.81%	5.71%	1.35%	408.98%	5.20%	54.84%	100.00%	-
NP	5,418	4,314	4,411	18,494	6,636	5,003	2,193	16.26%
YoY %	25.59%	-2.20%	-76.15%	178.69%	32.64%	128.13%	-	-
Horiz. %	247.06%	196.72%	201.14%	843.32%	302.60%	228.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,418	4,314	4,411	18,494	6,636	4,499	2,193	16.26%
YoY %	25.59%	-2.20%	-76.15%	178.69%	47.50%	105.15%	-	-
Horiz. %	247.06%	196.72%	201.14%	843.32%	302.60%	205.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.75%	2.02%	0.47%	25.64%	1.21%	14.60%	41.55%	-
YoY %	36.14%	329.79%	-98.17%	2,019.01%	-91.71%	-64.86%	-	-
Horiz. %	6.62%	4.86%	1.13%	61.71%	2.91%	35.14%	100.00%	-
Total Cost	26,095	30,224	26,933	5,232	17,493	20,924	25,602	0.31%
YoY %	-13.66%	12.22%	414.77%	-70.09%	-16.40%	-18.27%	-	-
Horiz. %	101.93%	118.05%	105.20%	20.44%	68.33%	81.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,908	119,274	113,503	106,244	87,899	73,464	77,507	8.41%
YoY %	5.56%	5.08%	6.83%	20.87%	19.65%	-5.22%	-	-
Horiz. %	162.45%	153.89%	146.44%	137.08%	113.41%	94.78%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Equity
Net Worth	125,908	119,274	113,503	106,244	87,899	73,464	77,507	8.41%
YoY %	5.56%	5.08%	6.83%	20.87%	19.65%	-5.22%	-	-
Horiz. %	162.45%	153.89%	146.44%	137.08%	113.41%	94.78%	100.00%	-
NOSH	159,823	159,777	159,818	159,982	159,903	143,738	160,072	-0.02%
YoY %	0.03%	-0.03%	-0.10%	0.05%	11.25%	-10.20%	-	-
Horiz. %	99.84%	99.82%	99.84%	99.94%	99.89%	89.80%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Ratio Analysis
NP Margin	17.19%	12.49%	14.07%	77.95%	27.50%	19.30%	7.89%	-
YoY %	37.63%	-11.23%	-81.95%	183.45%	42.49%	144.61%	-	-
Horiz. %	217.87%	158.30%	178.33%	987.96%	348.54%	244.61%	100.00%	-
ROE	4.30%	3.62%	3.89%	17.41%	7.55%	6.12%	2.83%	-
YoY %	18.78%	-6.94%	-77.66%	130.60%	23.37%	116.25%	-	-
Horiz. %	151.94%	127.92%	137.46%	615.19%	266.78%	216.25%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Per Share
RPS	19.72	21.62	19.61	14.83	15.09	18.04	17.36	2.14%
YoY %	-8.79%	10.25%	32.23%	-1.72%	-16.35%	3.92%	-	-
Horiz. %	113.59%	124.54%	112.96%	85.43%	86.92%	103.92%	100.00%	-
EPS	3.39	2.70	2.76	11.56	4.15	3.13	1.37	16.29%
YoY %	25.56%	-2.17%	-76.12%	178.55%	32.59%	128.47%	-	-
Horiz. %	247.45%	197.08%	201.46%	843.80%	302.92%	228.47%	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	0.7878	0.7465	0.7102	0.6641	0.5497	0.5111	0.4842	8.44%
YoY %	5.53%	5.11%	6.94%	20.81%	7.55%	5.56%	-	-
Horiz. %	162.70%	154.17%	146.67%	137.15%	113.53%	105.56%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Adjusted Per Share Value based on latest NOSH - 159,991
RPS	16.25	17.81	16.16	12.23	12.44	13.37	14.33	2.11%
YoY %	-8.76%	10.21%	32.13%	-1.69%	-6.96%	-6.70%	-	-
Horiz. %	113.40%	124.28%	112.77%	85.35%	86.81%	93.30%	100.00%	-
EPS	2.79	2.22	2.27	9.54	3.42	2.32	1.13	16.24%
YoY %	25.68%	-2.20%	-76.21%	178.95%	47.41%	105.31%	-	-
Horiz. %	246.90%	196.46%	200.88%	844.25%	302.65%	205.31%	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	0.6492	0.615	0.5852	0.5478	0.4532	0.3788	0.3996	8.42%
YoY %	5.56%	5.09%	6.83%	20.87%	19.64%	-5.21%	-	-
Horiz. %	162.46%	153.90%	146.45%	137.09%	113.41%	94.79%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Financial Quarter End Date
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	1.98	1.78	1.91	2.43	2.05	2.00	2.13	-1.20%
YoY %	11.24%	-6.81%	-21.40%	18.54%	2.50%	-6.10%	-	-
Horiz. %	92.96%	83.57%	89.67%	114.08%	96.24%	93.90%	100.00%	-
P/EPS	11.50	14.26	13.59	3.11	7.47	11.50	27.01	-13.25%
YoY %	-19.35%	4.93%	336.98%	-58.37%	-35.04%	-57.42%	-	-
Horiz. %	42.58%	52.80%	50.31%	11.51%	27.66%	42.58%	100.00%	-
EY	8.69	7.01	7.36	32.11	13.39	8.69	3.70	15.28%
YoY %	23.97%	-4.76%	-77.08%	139.81%	54.09%	134.86%	-	-
Horiz. %	234.86%	189.46%	198.92%	867.84%	361.89%	234.86%	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	0.50	0.52	0.53	0.54	0.56	0.70	0.76	-6.73%
YoY %	-3.85%	-1.89%	-1.85%	-3.57%	-20.00%	-7.89%	-	-
Horiz. %	65.79%	68.42%	69.74%	71.05%	73.68%	92.11%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Announcement Date
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	2.00	2.08	1.99	2.49	2.05	2.00	2.19	-1.50%
YoY %	-3.85%	4.52%	-20.08%	21.46%	2.50%	-8.68%	-	-
Horiz. %	91.32%	94.98%	90.87%	113.70%	93.61%	91.32%	100.00%	-
P/EPS	11.65	16.67	14.13	3.20	7.47	11.50	27.74	-13.45%
YoY %	-30.11%	17.98%	341.56%	-57.16%	-35.04%	-58.54%	-	-
Horiz. %	42.00%	60.09%	50.94%	11.54%	26.93%	41.46%	100.00%	-
EY	8.58	6.00	7.08	31.24	13.39	8.69	3.61	15.51%
YoY %	43.00%	-15.25%	-77.34%	133.31%	54.09%	140.72%	-	-
Horiz. %	237.67%	166.20%	196.12%	865.37%	370.91%	240.72%	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	0.50	0.60	0.55	0.56	0.56	0.70	0.78	-7.14%
YoY %	-16.67%	9.09%	-1.79%	0.00%	-20.00%	-10.26%	-	-
Horiz. %	64.10%	76.92%	70.51%	71.79%	71.79%	89.74%	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