[PGB] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -82.56%
YoY- -25.0%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 174,223 132,864 87,825 35,420 188,244 125,643 83,022 63.68%
PBT 22,733 16,941 9,524 3,359 20,377 16,370 10,063 71.91%
Tax -5,767 -5,752 -2,733 -998 -6,713 -4,985 -2,833 60.41%
NP 16,966 11,189 6,791 2,361 13,664 11,385 7,230 76.31%
-
NP to SH 16,908 11,133 6,751 2,361 13,538 11,386 7,238 75.78%
-
Tax Rate 25.37% 33.95% 28.70% 29.71% 32.94% 30.45% 28.15% -
Total Cost 157,257 121,675 81,034 33,059 174,580 114,258 75,792 62.46%
-
Net Worth 165,303 157,394 151,855 14,823,707 135,283 0 126,093 19.72%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,285 3,268 2,667 - 2,348 2,339 2,285 27.29%
Div Payout % 19.43% 29.36% 39.51% - 17.35% 20.55% 31.58% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 165,303 157,394 151,855 14,823,707 135,283 0 126,093 19.72%
NOSH 1,026,729 1,021,376 833,456 843,214 782,890 779,862 761,894 21.93%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.74% 8.42% 7.73% 6.67% 7.26% 9.06% 8.71% -
ROE 10.23% 7.07% 4.45% 0.02% 10.01% 0.00% 5.74% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.97 13.01 10.54 4.20 24.04 16.11 10.90 34.22%
EPS 1.64 1.09 0.81 0.28 1.41 1.20 0.95 43.76%
DPS 0.32 0.32 0.32 0.00 0.30 0.30 0.30 4.38%
NAPS 0.161 0.1541 0.1822 17.58 0.1728 0.00 0.1655 -1.81%
Adjusted Per Share Value based on latest NOSH - 843,214
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 24.12 18.40 12.16 4.90 26.06 17.40 11.50 63.63%
EPS 2.34 1.54 0.93 0.33 1.87 1.58 1.00 75.98%
DPS 0.45 0.45 0.37 0.00 0.33 0.32 0.32 25.44%
NAPS 0.2289 0.2179 0.2103 20.5246 0.1873 0.00 0.1746 19.72%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.22 0.17 0.22 0.26 0.32 0.27 0.25 -
P/RPS 1.30 1.31 2.09 6.19 1.33 1.68 2.29 -31.36%
P/EPS 13.36 15.60 27.16 92.86 18.51 18.49 26.32 -36.28%
EY 7.49 6.41 3.68 1.08 5.40 5.41 3.80 57.01%
DY 1.45 1.88 1.45 0.00 0.94 1.11 1.20 13.40%
P/NAPS 1.37 1.10 1.21 0.01 1.85 0.00 1.51 -6.26%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 15/11/10 16/08/10 21/05/10 24/02/10 19/11/09 19/08/09 -
Price 0.25 0.25 0.19 0.25 0.26 0.34 0.25 -
P/RPS 1.47 1.92 1.80 5.95 1.08 2.11 2.29 -25.52%
P/EPS 15.18 22.94 23.46 89.29 15.04 23.29 26.32 -30.64%
EY 6.59 4.36 4.26 1.12 6.65 4.29 3.80 44.20%
DY 1.28 1.28 1.68 0.00 1.15 0.88 1.20 4.38%
P/NAPS 1.55 1.62 1.04 0.01 1.50 0.00 1.51 1.75%

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