[PGF] YoY TTM Result on 31-May-2021 [#1]

Stock
[PGF] PGF CAPITAL BERHAD
Announcement Date
15-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-May-2021 [#1]
Profit Trend
QoQ- 20.79%
YoY- 230.65%
Quarter Report
Latest QR
Upcoming QR
PGF's Result
PGF's Financial Summary
View:
Show?
TTM Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 140,767 93,697 66,395 70,477 57,335 69,380 61,325 14.83%
PBT 18,041 24,627 6,561 12,960 4,914 6,459 5,620 21.43%
Tax -5,258 -9,242 -1,500 -2,809 -1,844 -1,713 -801 36.79%
NP 12,783 15,385 5,061 10,151 3,070 4,746 4,819 17.63%
-
NP to SH 12,783 15,385 5,061 10,151 3,070 4,746 4,819 17.63%
-
Tax Rate 29.14% 37.53% 22.86% 21.67% 37.53% 26.52% 14.25% -
Total Cost 127,984 78,312 61,334 60,326 54,265 64,634 56,506 14.58%
-
Net Worth 232,180 206,398 189,794 177,012 168,597 165,526 162,630 6.10%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Net Worth 232,180 206,398 189,794 177,012 168,597 165,526 162,630 6.10%
NOSH 181,245 163,589 159,974 159,974 159,974 159,974 159,974 2.10%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
NP Margin 9.08% 16.42% 7.62% 14.40% 5.35% 6.84% 7.86% -
ROE 5.51% 7.45% 2.67% 5.73% 1.82% 2.87% 2.96% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 85.39 57.35 41.54 44.06 35.84 43.37 38.33 14.26%
EPS 7.75 9.42 3.17 6.35 1.92 2.97 3.01 17.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4085 1.2633 1.1874 1.1065 1.0539 1.0347 1.0166 5.57%
Adjusted Per Share Value based on latest NOSH - 159,974
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 72.58 48.31 34.23 36.34 29.56 35.77 31.62 14.83%
EPS 6.59 7.93 2.61 5.23 1.58 2.45 2.48 17.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1972 1.0642 0.9786 0.9127 0.8693 0.8535 0.8386 6.10%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 -
Price 1.90 1.33 0.99 0.69 0.465 0.415 0.45 -
P/RPS 2.22 2.32 2.38 1.57 1.30 0.96 1.17 11.25%
P/EPS 24.50 14.12 31.27 10.87 24.23 13.99 14.94 8.58%
EY 4.08 7.08 3.20 9.20 4.13 7.15 6.69 -7.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.05 0.83 0.62 0.44 0.40 0.44 20.52%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 29/07/24 31/07/23 29/07/22 15/07/21 20/07/20 29/07/19 27/07/18 -
Price 2.25 1.32 1.15 0.77 0.39 0.395 0.42 -
P/RPS 2.63 2.30 2.77 1.75 1.09 0.91 1.10 15.62%
P/EPS 29.01 14.02 36.32 12.13 20.32 13.31 13.94 12.97%
EY 3.45 7.13 2.75 8.24 4.92 7.51 7.17 -11.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.04 0.97 0.70 0.37 0.38 0.41 25.44%

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