[PGB] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 17.02%
YoY- 36.0%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 517,228 513,537 498,108 462,404 400,600 276,929 238,153 67.78%
PBT 12,076 12,118 36,870 35,116 30,144 28,386 28,944 -44.19%
Tax -8,080 -8,052 -11,161 -10,788 -10,068 -8,270 -8,982 -6.81%
NP 3,996 4,066 25,709 24,328 20,076 20,116 19,961 -65.81%
-
NP to SH 3,796 3,410 25,324 23,550 20,124 20,171 19,981 -66.98%
-
Tax Rate 66.91% 66.45% 30.27% 30.72% 33.40% 29.13% 31.03% -
Total Cost 513,232 509,471 472,398 438,076 380,524 256,813 218,192 76.96%
-
Net Worth 281,039 240,847 246,539 240,406 234,370 228,581 219,672 17.86%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - 4,061 -
Div Payout % - - - - - - 20.33% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 281,039 240,847 246,539 240,406 234,370 228,581 219,672 17.86%
NOSH 1,355,714 1,262,962 1,233,311 1,226,562 1,227,073 1,221,055 1,218,373 7.38%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.77% 0.79% 5.16% 5.26% 5.01% 7.26% 8.38% -
ROE 1.35% 1.42% 10.27% 9.80% 8.59% 8.82% 9.10% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 38.15 40.66 40.39 37.70 32.65 22.68 19.55 56.22%
EPS 0.28 0.27 2.05 1.92 1.64 1.65 1.64 -69.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.33 -
NAPS 0.2073 0.1907 0.1999 0.196 0.191 0.1872 0.1803 9.75%
Adjusted Per Share Value based on latest NOSH - 1,248,888
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 71.61 71.10 68.97 64.02 55.47 38.34 32.97 67.79%
EPS 0.53 0.47 3.51 3.26 2.79 2.79 2.77 -66.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.56 -
NAPS 0.3891 0.3335 0.3414 0.3329 0.3245 0.3165 0.3042 17.85%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.315 0.375 0.32 0.24 0.205 0.19 0.19 -
P/RPS 0.83 0.92 0.79 0.64 0.63 0.84 0.97 -9.87%
P/EPS 112.50 138.89 15.58 12.50 12.50 11.50 11.59 355.66%
EY 0.89 0.72 6.42 8.00 8.00 8.69 8.63 -78.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.75 -
P/NAPS 1.52 1.97 1.60 1.22 1.07 1.01 1.05 27.99%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 28/02/14 19/11/13 20/08/13 20/05/13 27/02/13 21/11/12 -
Price 0.32 0.405 0.36 0.345 0.265 0.20 0.19 -
P/RPS 0.84 1.00 0.89 0.92 0.81 0.88 0.97 -9.15%
P/EPS 114.29 150.00 17.53 17.97 16.16 12.11 11.59 360.49%
EY 0.88 0.67 5.70 5.57 6.19 8.26 8.63 -78.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.75 -
P/NAPS 1.54 2.12 1.80 1.76 1.39 1.07 1.05 29.11%

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