[PGB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 51.87%
YoY- 24.89%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 185,412 121,059 50,646 174,223 132,864 87,825 35,420 201.17%
PBT 18,441 10,475 3,730 22,733 16,941 9,524 3,359 210.88%
Tax -5,573 -3,031 -1,040 -5,767 -5,752 -2,733 -998 214.42%
NP 12,868 7,444 2,690 16,966 11,189 6,791 2,361 209.38%
-
NP to SH 12,804 7,420 2,688 16,908 11,133 6,751 2,361 208.35%
-
Tax Rate 30.22% 28.94% 27.88% 25.37% 33.95% 28.70% 29.71% -
Total Cost 172,544 113,615 47,956 157,257 121,675 81,034 33,059 200.58%
-
Net Worth 198,404 192,470 183,456 165,303 157,394 151,855 14,823,707 -94.34%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 2,768 2,698 - 3,285 3,268 2,667 - -
Div Payout % 21.62% 36.36% - 19.43% 29.36% 39.51% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 198,404 192,470 183,456 165,303 157,394 151,855 14,823,707 -94.34%
NOSH 1,153,513 1,124,242 1,120,000 1,026,729 1,021,376 833,456 843,214 23.20%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.94% 6.15% 5.31% 9.74% 8.42% 7.73% 6.67% -
ROE 6.45% 3.86% 1.47% 10.23% 7.07% 4.45% 0.02% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.07 10.77 4.52 16.97 13.01 10.54 4.20 144.43%
EPS 1.11 0.66 0.24 1.64 1.09 0.81 0.28 150.27%
DPS 0.24 0.24 0.00 0.32 0.32 0.32 0.00 -
NAPS 0.172 0.1712 0.1638 0.161 0.1541 0.1822 17.58 -95.41%
Adjusted Per Share Value based on latest NOSH - 1,059,387
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 25.67 16.76 7.01 24.12 18.40 12.16 4.90 201.33%
EPS 1.77 1.03 0.37 2.34 1.54 0.93 0.33 206.09%
DPS 0.38 0.37 0.00 0.45 0.45 0.37 0.00 -
NAPS 0.2747 0.2665 0.254 0.2289 0.2179 0.2103 20.5246 -94.34%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.16 0.21 0.23 0.22 0.17 0.22 0.26 -
P/RPS 1.00 1.95 5.09 1.30 1.31 2.09 6.19 -70.30%
P/EPS 14.41 31.82 95.83 13.36 15.60 27.16 92.86 -71.08%
EY 6.94 3.14 1.04 7.49 6.41 3.68 1.08 245.24%
DY 1.50 1.14 0.00 1.45 1.88 1.45 0.00 -
P/NAPS 0.93 1.23 1.40 1.37 1.10 1.21 0.01 1947.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 23/08/11 19/05/11 22/02/11 15/11/10 16/08/10 21/05/10 -
Price 0.19 0.18 0.23 0.25 0.25 0.19 0.25 -
P/RPS 1.18 1.67 5.09 1.47 1.92 1.80 5.95 -65.95%
P/EPS 17.12 27.27 95.83 15.18 22.94 23.46 89.29 -66.71%
EY 5.84 3.67 1.04 6.59 4.36 4.26 1.12 200.39%
DY 1.26 1.33 0.00 1.28 1.28 1.68 0.00 -
P/NAPS 1.10 1.05 1.40 1.55 1.62 1.04 0.01 2189.21%

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