[PGF] YoY TTM Result on 30-Nov-2021 [#3]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
20-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
30-Nov-2021 [#3]
Profit Trend
QoQ- -47.03%
YoY- -45.2%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
TTM Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 120,300 82,935 58,233 61,674 63,496 67,774 53,228 14.54%
PBT 28,209 14,505 4,866 8,400 4,036 6,951 44,350 -7.26%
Tax -10,643 -2,328 -1,624 -2,484 -1,940 -1,089 -9,006 2.82%
NP 17,566 12,177 3,242 5,916 2,096 5,862 35,344 -10.99%
-
NP to SH 17,566 12,177 3,242 5,916 2,096 5,862 35,344 -10.99%
-
Tax Rate 37.73% 16.05% 33.37% 29.57% 48.07% 15.67% 20.31% -
Total Cost 102,734 70,758 54,991 55,758 61,400 61,912 17,884 33.80%
-
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 14.60% 14.68% 5.57% 9.59% 3.30% 8.65% 66.40% -
ROE 8.24% 6.20% 1.84% 3.39% 1.24% 3.48% 21.73% -
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 73.57 51.10 36.40 38.55 39.69 42.37 33.27 14.13%
EPS 10.74 7.50 2.03 3.70 1.31 3.66 22.09 -11.32%
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 62.03 42.76 30.03 31.80 32.74 34.95 27.45 14.54%
EPS 9.06 6.28 1.67 3.05 1.08 3.02 18.22 -10.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.099 1.0124 0.9078 0.901 0.8695 0.8682 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 1.62 2.09 1.83 1.23 0.91 0.94 1.29 3.86%
P/EPS 11.08 14.26 32.81 12.84 27.48 10.92 1.95 33.56%
EY 9.03 7.01 3.05 7.79 3.64 9.16 51.38 -25.14%
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 2.03 2.80 1.88 1.53 0.96 1.12 1.55 4.59%
P/EPS 13.87 19.06 33.80 15.95 29.00 12.96 2.33 34.60%
EY 7.21 5.25 2.96 6.27 3.45 7.71 42.90 -25.70%
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