[PGB] QoQ Cumulative 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- 36.69%
YoY- 3.51%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 178,615 105,734 30,355 281,683 185,412 121,059 50,646 131.16%
PBT 21,708 13,626 4,589 23,800 18,441 10,475 3,730 222.51%
Tax -6,737 -4,971 -1,653 -6,237 -5,573 -3,031 -1,040 246.31%
NP 14,971 8,655 2,936 17,563 12,868 7,444 2,690 213.06%
-
NP to SH 14,986 8,658 2,939 17,502 12,804 7,420 2,688 213.43%
-
Tax Rate 31.03% 36.48% 36.02% 26.21% 30.22% 28.94% 27.88% -
Total Cost 163,644 97,079 27,419 264,120 172,544 113,615 47,956 126.15%
-
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 3,045 3,048 - 2,781 2,768 2,698 - -
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 6.82% 0.04% 1.37% 8.60% 6.45% 3.86% 1.47% -
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 14.66 8.67 2.48 24.30 16.07 10.77 4.52 118.64%
EPS 1.23 0.71 0.24 1.51 1.11 0.66 0.24 196.37%
DPS 0.25 0.25 0.00 0.24 0.24 0.24 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 24.73 14.64 4.20 39.00 25.67 16.76 7.01 131.21%
EPS 2.07 1.20 0.41 2.42 1.77 1.03 0.37 214.15%
DPS 0.42 0.42 0.00 0.39 0.38 0.37 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 1.30 2.31 7.66 0.78 1.00 1.95 5.09 -59.64%
P/EPS 15.45 28.17 79.17 12.58 14.41 31.82 95.83 -70.27%
EY 6.47 3.55 1.26 7.95 6.94 3.14 1.04 237.13%
DY 1.32 1.25 0.00 1.26 1.50 1.14 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 1.30 2.31 8.07 0.82 1.18 1.67 5.09 -59.64%
P/EPS 15.45 28.17 83.33 13.25 17.12 27.27 95.83 -70.27%
EY 6.47 3.55 1.20 7.55 5.84 3.67 1.04 237.13%
DY 1.32 1.25 0.00 1.20 1.26 1.33 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