[PGB] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 2.52%
YoY- 3.51%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 238,153 211,468 121,420 281,683 247,216 242,118 202,584 11.35%
PBT 28,944 27,252 18,356 23,800 24,588 20,950 14,920 55.35%
Tax -8,982 -9,942 -6,612 -6,237 -7,430 -6,062 -4,160 66.81%
NP 19,961 17,310 11,744 17,563 17,157 14,888 10,760 50.80%
-
NP to SH 19,981 17,316 11,756 17,502 17,072 14,840 10,752 50.98%
-
Tax Rate 31.03% 36.48% 36.02% 26.21% 30.22% 28.94% 27.88% -
Total Cost 218,192 194,158 109,676 264,120 230,058 227,230 191,824 8.94%
-
Net Worth 219,672 21,888,888 214,424 203,533 198,404 192,470 183,456 12.72%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 4,061 6,097 - 2,781 3,691 5,396 - -
Div Payout % 20.33% 35.21% - 15.89% 21.62% 36.36% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 219,672 21,888,888 214,424 203,533 198,404 192,470 183,456 12.72%
NOSH 1,218,373 1,219,436 1,224,583 1,159,072 1,153,513 1,124,242 1,120,000 5.75%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.38% 8.19% 9.67% 6.24% 6.94% 6.15% 5.31% -
ROE 9.10% 0.08% 5.48% 8.60% 8.60% 7.71% 5.86% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 19.55 17.34 9.92 24.30 21.43 21.54 18.09 5.29%
EPS 1.64 1.42 0.96 1.51 1.48 1.32 0.96 42.76%
DPS 0.33 0.50 0.00 0.24 0.32 0.48 0.00 -
NAPS 0.1803 17.95 0.1751 0.1756 0.172 0.1712 0.1638 6.58%
Adjusted Per Share Value based on latest NOSH - 1,204,615
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 32.97 29.28 16.81 39.00 34.23 33.52 28.05 11.34%
EPS 2.77 2.40 1.63 2.42 2.36 2.05 1.49 51.02%
DPS 0.56 0.84 0.00 0.39 0.51 0.75 0.00 -
NAPS 0.3042 30.3069 0.2969 0.2818 0.2747 0.2665 0.254 12.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.19 0.20 0.19 0.19 0.16 0.21 0.23 -
P/RPS 0.97 1.15 1.92 0.78 0.75 0.98 1.27 -16.40%
P/EPS 11.59 14.08 19.79 12.58 10.81 15.91 23.96 -38.29%
EY 8.63 7.10 5.05 7.95 9.25 6.29 4.17 62.18%
DY 1.75 2.50 0.00 1.26 2.00 2.29 0.00 -
P/NAPS 1.05 0.01 1.09 1.08 0.93 1.23 1.40 -17.40%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 28/08/12 31/05/12 28/02/12 21/11/11 23/08/11 19/05/11 -
Price 0.19 0.20 0.20 0.20 0.19 0.18 0.23 -
P/RPS 0.97 1.15 2.02 0.82 0.89 0.84 1.27 -16.40%
P/EPS 11.59 14.08 20.83 13.25 12.84 13.64 23.96 -38.29%
EY 8.63 7.10 4.80 7.55 7.79 7.33 4.17 62.18%
DY 1.75 2.50 0.00 1.20 1.68 2.67 0.00 -
P/NAPS 1.05 0.01 1.14 1.14 1.10 1.05 1.40 -17.40%

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