[PGB] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -36.41%
YoY- 13.85%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 281,683 247,216 242,118 202,584 174,223 177,152 175,650 36.88%
PBT 23,800 24,588 20,950 14,920 22,733 22,588 19,048 15.96%
Tax -6,237 -7,430 -6,062 -4,160 -5,767 -7,669 -5,466 9.16%
NP 17,563 17,157 14,888 10,760 16,966 14,918 13,582 18.63%
-
NP to SH 17,502 17,072 14,840 10,752 16,908 14,844 13,502 18.82%
-
Tax Rate 26.21% 30.22% 28.94% 27.88% 25.37% 33.95% 28.70% -
Total Cost 264,120 230,058 227,230 191,824 157,257 162,233 162,068 38.36%
-
Net Worth 203,533 198,404 192,470 183,456 165,303 157,394 151,855 21.49%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,781 3,691 5,396 - 3,285 4,357 5,334 -35.14%
Div Payout % 15.89% 21.62% 36.36% - 19.43% 29.36% 39.51% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 203,533 198,404 192,470 183,456 165,303 157,394 151,855 21.49%
NOSH 1,159,072 1,153,513 1,124,242 1,120,000 1,026,729 1,021,376 833,456 24.51%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.24% 6.94% 6.15% 5.31% 9.74% 8.42% 7.73% -
ROE 8.60% 8.60% 7.71% 5.86% 10.23% 9.43% 8.89% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 24.30 21.43 21.54 18.09 16.97 17.34 21.07 9.94%
EPS 1.51 1.48 1.32 0.96 1.64 1.45 1.62 -4.56%
DPS 0.24 0.32 0.48 0.00 0.32 0.43 0.64 -47.90%
NAPS 0.1756 0.172 0.1712 0.1638 0.161 0.1541 0.1822 -2.42%
Adjusted Per Share Value based on latest NOSH - 1,120,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 41.68 36.58 35.82 29.97 25.78 26.21 25.99 36.89%
EPS 2.59 2.53 2.20 1.59 2.50 2.20 2.00 18.75%
DPS 0.41 0.55 0.80 0.00 0.49 0.64 0.79 -35.34%
NAPS 0.3012 0.2936 0.2848 0.2714 0.2446 0.2329 0.2247 21.50%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.19 0.16 0.21 0.23 0.22 0.17 0.22 -
P/RPS 0.78 0.75 0.98 1.27 1.30 0.98 1.04 -17.40%
P/EPS 12.58 10.81 15.91 23.96 13.36 11.70 13.58 -4.95%
EY 7.95 9.25 6.29 4.17 7.49 8.55 7.36 5.26%
DY 1.26 2.00 2.29 0.00 1.45 2.51 2.91 -42.67%
P/NAPS 1.08 0.93 1.23 1.40 1.37 1.10 1.21 -7.27%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 23/08/11 19/05/11 22/02/11 15/11/10 16/08/10 -
Price 0.20 0.19 0.18 0.23 0.25 0.25 0.19 -
P/RPS 0.82 0.89 0.84 1.27 1.47 1.44 0.90 -6.00%
P/EPS 13.25 12.84 13.64 23.96 15.18 17.20 11.73 8.43%
EY 7.55 7.79 7.33 4.17 6.59 5.81 8.53 -7.79%
DY 1.20 1.68 2.67 0.00 1.28 1.71 3.37 -49.66%
P/NAPS 1.14 1.10 1.05 1.40 1.55 1.62 1.04 6.29%

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