[PGF] YoY TTM Result on 30-Nov-2015 [#3]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
26-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
30-Nov-2015 [#3]
Profit Trend
QoQ- 41.14%
YoY- 13.61%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
TTM Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Revenue 67,774 53,228 47,692 40,898 43,795 41,545 31,276 13.74%
PBT 6,951 44,350 1,800 7,298 6,241 2,776 24,894 -19.14%
Tax -1,089 -9,006 -638 -687 -422 4,582 -6,580 -25.89%
NP 5,862 35,344 1,162 6,611 5,819 7,358 18,314 -17.28%
-
NP to SH 5,862 35,344 1,162 6,611 5,819 7,358 18,314 -17.28%
-
Tax Rate 15.67% 20.31% 35.44% 9.41% 6.76% -165.06% 26.43% -
Total Cost 61,912 17,884 46,530 34,287 37,976 34,187 12,962 29.75%
-
Net Worth 168,373 162,662 127,196 126,124 119,010 113,470 106,250 7.97%
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Net Worth 168,373 162,662 127,196 126,124 119,010 113,470 106,250 7.97%
NOSH 159,974 159,974 159,975 160,096 159,425 159,772 159,991 -0.00%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
NP Margin 8.65% 66.40% 2.44% 16.16% 13.29% 17.71% 58.56% -
ROE 3.48% 21.73% 0.91% 5.24% 4.89% 6.48% 17.24% -
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 42.37 33.27 29.81 25.55 27.47 26.00 19.55 13.75%
EPS 3.66 22.09 0.73 4.13 3.65 4.61 11.45 -17.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0525 1.0168 0.7951 0.7878 0.7465 0.7102 0.6641 7.97%
Adjusted Per Share Value based on latest NOSH - 160,096
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
RPS 34.95 27.45 24.59 21.09 22.58 21.42 16.13 13.74%
EPS 3.02 18.22 0.60 3.41 3.00 3.79 9.44 -17.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8682 0.8387 0.6558 0.6503 0.6136 0.5851 0.5478 7.97%
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 -
Price 0.40 0.43 0.31 0.39 0.385 0.375 0.36 -
P/RPS 0.94 1.29 1.04 1.53 1.40 1.44 1.84 -10.58%
P/EPS 10.92 1.95 42.68 9.44 10.55 8.14 3.14 23.07%
EY 9.16 51.38 2.34 10.59 9.48 12.28 31.80 -18.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.39 0.50 0.52 0.53 0.54 -5.68%
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 CAGR
Date 25/01/19 26/01/18 17/01/17 26/01/16 23/01/15 20/01/14 17/01/13 -
Price 0.475 0.515 0.30 0.395 0.45 0.39 0.37 -
P/RPS 1.12 1.55 1.01 1.55 1.64 1.50 1.89 -8.34%
P/EPS 12.96 2.33 41.30 9.57 12.33 8.47 3.23 26.04%
EY 7.71 42.90 2.42 10.45 8.11 11.81 30.94 -20.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.38 0.50 0.60 0.55 0.56 -3.57%

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