[PGF] YoY TTM Result on 30-Nov-2013 [#3]

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
TTM Result
Revenue	47,692	40,898	43,795	41,545	31,276	30,931	34,280	5.65%
YoY %	16.61%	-6.61%	5.42%	32.83%	1.12%	-9.77%	-	-
Horiz. %	139.12%	119.31%	127.76%	121.19%	91.24%	90.23%	100.00%	-
PBT	1,800	7,298	6,241	2,776	24,894	8,293	4,833	-15.16%
YoY %	-75.34%	16.94%	124.82%	-88.85%	200.18%	71.59%	-	-
Horiz. %	37.24%	151.00%	129.13%	57.44%	515.08%	171.59%	100.00%	-
Tax	-638	-687	-422	4,582	-6,580	-101	-122	31.71%
YoY %	7.13%	-62.80%	-109.21%	169.64%	-6,414.85%	17.21%	-	-
Horiz. %	522.95%	563.11%	345.90%	-3,755.74%	5,393.44%	82.79%	100.00%	-
NP	1,162	6,611	5,819	7,358	18,314	8,192	4,711	-20.79%
YoY %	-82.42%	13.61%	-20.92%	-59.82%	123.56%	73.89%	-	-
Horiz. %	24.67%	140.33%	123.52%	156.19%	388.75%	173.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,162	6,611	5,819	7,358	18,314	6,162	4,316	-19.62%
YoY %	-82.42%	13.61%	-20.92%	-59.82%	197.21%	42.77%	-	-
Horiz. %	26.92%	153.17%	134.82%	170.48%	424.33%	142.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.44%	9.41%	6.76%	-165.06%	26.43%	1.22%	2.52%	-
YoY %	276.62%	39.20%	104.10%	-724.52%	2,066.39%	-51.59%	-	-
Horiz. %	1,406.35%	373.41%	268.25%	-6,550.00%	1,048.81%	48.41%	100.00%	-
Total Cost	46,530	34,287	37,976	34,187	12,962	22,739	29,569	7.84%
YoY %	35.71%	-9.71%	11.08%	163.75%	-43.00%	-23.10%	-	-
Horiz. %	157.36%	115.96%	128.43%	115.62%	43.84%	76.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	127,196	126,124	119,010	113,470	106,250	87,771	406,154	-17.57%
YoY %	0.85%	5.98%	4.88%	6.80%	21.05%	-78.39%	-	-
Horiz. %	31.32%	31.05%	29.30%	27.94%	26.16%	21.61%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Equity
Net Worth	127,196	126,124	119,010	113,470	106,250	87,771	406,154	-17.57%
YoY %	0.85%	5.98%	4.88%	6.80%	21.05%	-78.39%	-	-
Horiz. %	31.32%	31.05%	29.30%	27.94%	26.16%	21.61%	100.00%	-
NOSH	159,975	160,096	159,425	159,772	159,991	159,671	794,666	-23.42%
YoY %	-0.08%	0.42%	-0.22%	-0.14%	0.20%	-79.91%	-	-
Horiz. %	20.13%	20.15%	20.06%	20.11%	20.13%	20.09%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Ratio Analysis
NP Margin	2.44%	16.16%	13.29%	17.71%	58.56%	26.48%	13.74%	-
YoY %	-84.90%	21.60%	-24.96%	-69.76%	121.15%	92.72%	-	-
Horiz. %	17.76%	117.61%	96.72%	128.89%	426.20%	192.72%	100.00%	-
ROE	0.91%	5.24%	4.89%	6.48%	17.24%	7.02%	1.06%	-
YoY %	-82.63%	7.16%	-24.54%	-62.41%	145.58%	562.26%	-	-
Horiz. %	85.85%	494.34%	461.32%	611.32%	1,626.42%	662.26%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Per Share
RPS	29.81	25.55	27.47	26.00	19.55	19.37	4.31	37.99%
YoY %	16.67%	-6.99%	5.65%	32.99%	0.93%	349.42%	-	-
Horiz. %	691.65%	592.81%	637.35%	603.25%	453.60%	449.42%	100.00%	-
EPS	0.73	4.13	3.65	4.61	11.45	3.86	0.54	5.14%
YoY %	-82.32%	13.15%	-20.82%	-59.74%	196.63%	614.81%	-	-
Horiz. %	135.19%	764.81%	675.93%	853.70%	2,120.37%	714.81%	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	0.7951	0.7878	0.7465	0.7102	0.6641	0.5497	0.5111	7.63%
YoY %	0.93%	5.53%	5.11%	6.94%	20.81%	7.55%	-	-
Horiz. %	155.57%	154.14%	146.06%	138.96%	129.94%	107.55%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Adjusted Per Share Value based on latest NOSH - 159,772
RPS	24.59	21.09	22.58	21.42	16.13	15.95	17.67	5.65%
YoY %	16.60%	-6.60%	5.42%	32.80%	1.13%	-9.73%	-	-
Horiz. %	139.16%	119.35%	127.79%	121.22%	91.28%	90.27%	100.00%	-
EPS	0.60	3.41	3.00	3.79	9.44	3.18	2.23	-19.63%
YoY %	-82.40%	13.67%	-20.84%	-59.85%	196.86%	42.60%	-	-
Horiz. %	26.91%	152.91%	134.53%	169.96%	423.32%	142.60%	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	0.6558	0.6503	0.6136	0.585	0.5478	0.4525	2.0941	-17.57%
YoY %	0.85%	5.98%	4.89%	6.79%	21.06%	-78.39%	-	-
Horiz. %	31.32%	31.05%	29.30%	27.94%	26.16%	21.61%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/16	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	-
Price	0.31	0.39	0.385	0.375	0.36	0.31	0.36	-
P/RPS	1.04	1.53	1.40	1.44	1.84	1.60	8.35	-29.30%
YoY %	-32.03%	9.29%	-2.78%	-21.74%	15.00%	-80.84%	-	-
Horiz. %	12.46%	18.32%	16.77%	17.25%	22.04%	19.16%	100.00%	-
P/EPS	42.68	9.44	10.55	8.14	3.14	8.03	66.28	-7.06%
YoY %	352.12%	-10.52%	29.61%	159.24%	-60.90%	-87.88%	-	-
Horiz. %	64.39%	14.24%	15.92%	12.28%	4.74%	12.12%	100.00%	-
EY	2.34	10.59	9.48	12.28	31.80	12.45	1.51	7.56%
YoY %	-77.90%	11.71%	-22.80%	-61.38%	155.42%	724.50%	-	-
Horiz. %	154.97%	701.32%	627.81%	813.25%	2,105.96%	824.50%	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	0.39	0.50	0.52	0.53	0.54	0.56	0.70	-9.28%
YoY %	-22.00%	-3.85%	-1.89%	-1.85%	-3.57%	-20.00%	-	-
Horiz. %	55.71%	71.43%	74.29%	75.71%	77.14%	80.00%	100.00%	-

	30/11/16	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	CAGR
Price Multiplier on Announcement Date
Date	17/01/17	26/01/16	23/01/15	20/01/14	17/01/13	18/01/12	17/01/11	-
Price	0.30	0.395	0.45	0.39	0.37	0.31	0.36	-
P/RPS	1.01	1.55	1.64	1.50	1.89	1.60	8.35	-29.65%
YoY %	-34.84%	-5.49%	9.33%	-20.63%	18.12%	-80.84%	-	-
Horiz. %	12.10%	18.56%	19.64%	17.96%	22.63%	19.16%	100.00%	-
P/EPS	41.30	9.57	12.33	8.47	3.23	8.03	66.28	-7.57%
YoY %	331.56%	-22.38%	45.57%	162.23%	-59.78%	-87.88%	-	-
Horiz. %	62.31%	14.44%	18.60%	12.78%	4.87%	12.12%	100.00%	-
EY	2.42	10.45	8.11	11.81	30.94	12.45	1.51	8.17%
YoY %	-76.84%	28.85%	-31.33%	-61.83%	148.51%	724.50%	-	-
Horiz. %	160.26%	692.05%	537.09%	782.12%	2,049.01%	824.50%	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	0.38	0.50	0.60	0.55	0.56	0.56	0.70	-9.67%
YoY %	-24.00%	-16.67%	9.09%	-1.79%	0.00%	-20.00%	-	-
Horiz. %	54.29%	71.43%	85.71%	78.57%	80.00%	80.00%	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