[PGF] YoY TTM Result on 31-Aug-2021 [#2]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
29-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-Aug-2021 [#2]
Profit Trend
QoQ- -39.71%
YoY- 10.07%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
TTM Result
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Revenue 153,005 101,351 78,706 62,356 60,029 69,003 62,467 16.08%
PBT 22,983 24,365 12,239 8,400 7,908 5,669 5,295 27.69%
Tax -6,076 -10,167 -2,056 -2,280 -2,348 -1,879 -789 40.48%
NP 16,907 14,198 10,183 6,120 5,560 3,790 4,506 24.63%
-
NP to SH 16,875 14,198 10,183 6,120 5,560 3,790 4,506 24.59%
-
Tax Rate 26.44% 41.73% 16.80% 27.14% 29.69% 33.15% 14.90% -
Total Cost 136,098 87,153 68,523 56,236 54,469 65,213 57,961 15.27%
-
Net Worth 246,463 207,709 194,876 176,020 171,829 166,069 164,134 7.00%
Dividend
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Net Worth 246,463 207,709 194,876 176,020 171,829 166,069 164,134 7.00%
NOSH 193,941 163,593 160,974 159,974 159,974 159,974 159,974 3.25%
Ratio Analysis
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
NP Margin 11.05% 14.01% 12.94% 9.81% 9.26% 5.49% 7.21% -
ROE 6.85% 6.84% 5.23% 3.48% 3.24% 2.28% 2.75% -
Per Share
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 86.06 61.99 48.89 38.98 37.52 43.13 39.05 14.06%
EPS 9.49 8.68 6.33 3.83 3.48 2.37 2.82 22.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3862 1.2705 1.2106 1.1003 1.0741 1.0381 1.026 5.13%
Adjusted Per Share Value based on latest NOSH - 159,974
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 78.89 52.26 40.58 32.15 30.95 35.58 32.21 16.08%
EPS 8.70 7.32 5.25 3.16 2.87 1.95 2.32 24.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2708 1.071 1.0048 0.9076 0.886 0.8563 0.8463 7.00%
Price Multiplier on Financial Quarter End Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 30/08/24 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 -
Price 2.02 1.26 1.05 0.835 0.45 0.365 0.45 -
P/RPS 2.35 2.03 2.15 2.14 1.20 0.85 1.15 12.63%
P/EPS 21.28 14.51 16.60 21.83 12.95 15.41 15.98 4.88%
EY 4.70 6.89 6.02 4.58 7.72 6.49 6.26 -4.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.99 0.87 0.76 0.42 0.35 0.44 22.10%
Price Multiplier on Announcement Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 28/10/24 30/10/23 19/10/22 29/10/21 26/10/20 18/10/19 29/10/18 -
Price 2.17 1.20 1.28 0.78 0.405 0.41 0.43 -
P/RPS 2.52 1.94 2.62 2.00 1.08 0.95 1.10 14.80%
P/EPS 22.86 13.82 20.23 20.39 11.65 17.31 15.27 6.94%
EY 4.37 7.24 4.94 4.90 8.58 5.78 6.55 -6.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.94 1.06 0.71 0.38 0.39 0.42 24.55%

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