[PGB] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 15.39%
YoY- 17.04%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 462,404 400,600 276,929 238,153 211,468 121,420 281,683 39.19%
PBT 35,116 30,144 28,386 28,944 27,252 18,356 23,800 29.63%
Tax -10,788 -10,068 -8,270 -8,982 -9,942 -6,612 -6,237 44.14%
NP 24,328 20,076 20,116 19,961 17,310 11,744 17,563 24.28%
-
NP to SH 23,550 20,124 20,171 19,981 17,316 11,756 17,502 21.90%
-
Tax Rate 30.72% 33.40% 29.13% 31.03% 36.48% 36.02% 26.21% -
Total Cost 438,076 380,524 256,813 218,192 194,158 109,676 264,120 40.16%
-
Net Worth 240,406 234,370 228,581 219,672 21,888,888 214,424 203,533 11.75%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 4,061 6,097 - 2,781 -
Div Payout % - - - 20.33% 35.21% - 15.89% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 240,406 234,370 228,581 219,672 21,888,888 214,424 203,533 11.75%
NOSH 1,226,562 1,227,073 1,221,055 1,218,373 1,219,436 1,224,583 1,159,072 3.84%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.26% 5.01% 7.26% 8.38% 8.19% 9.67% 6.24% -
ROE 9.80% 8.59% 8.82% 9.10% 0.08% 5.48% 8.60% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 37.70 32.65 22.68 19.55 17.34 9.92 24.30 34.05%
EPS 1.92 1.64 1.65 1.64 1.42 0.96 1.51 17.38%
DPS 0.00 0.00 0.00 0.33 0.50 0.00 0.24 -
NAPS 0.196 0.191 0.1872 0.1803 17.95 0.1751 0.1756 7.60%
Adjusted Per Share Value based on latest NOSH - 1,217,115
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 64.02 55.47 38.34 32.97 29.28 16.81 39.00 39.19%
EPS 3.26 2.79 2.79 2.77 2.40 1.63 2.42 21.99%
DPS 0.00 0.00 0.00 0.56 0.84 0.00 0.39 -
NAPS 0.3329 0.3245 0.3165 0.3042 30.3069 0.2969 0.2818 11.76%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.24 0.205 0.19 0.19 0.20 0.19 0.19 -
P/RPS 0.64 0.63 0.84 0.97 1.15 1.92 0.78 -12.36%
P/EPS 12.50 12.50 11.50 11.59 14.08 19.79 12.58 -0.42%
EY 8.00 8.00 8.69 8.63 7.10 5.05 7.95 0.41%
DY 0.00 0.00 0.00 1.75 2.50 0.00 1.26 -
P/NAPS 1.22 1.07 1.01 1.05 0.01 1.09 1.08 8.47%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 20/05/13 27/02/13 21/11/12 28/08/12 31/05/12 28/02/12 -
Price 0.345 0.265 0.20 0.19 0.20 0.20 0.20 -
P/RPS 0.92 0.81 0.88 0.97 1.15 2.02 0.82 7.98%
P/EPS 17.97 16.16 12.11 11.59 14.08 20.83 13.25 22.54%
EY 5.57 6.19 8.26 8.63 7.10 4.80 7.55 -18.36%
DY 0.00 0.00 0.00 1.75 2.50 0.00 1.20 -
P/NAPS 1.76 1.39 1.07 1.05 0.01 1.14 1.14 33.61%

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