[PGB] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -83.21%
YoY- 9.34%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 276,929 178,615 105,734 30,355 281,683 185,412 121,059 73.17%
PBT 28,386 21,708 13,626 4,589 23,800 18,441 10,475 93.78%
Tax -8,270 -6,737 -4,971 -1,653 -6,237 -5,573 -3,031 94.66%
NP 20,116 14,971 8,655 2,936 17,563 12,868 7,444 93.42%
-
NP to SH 20,171 14,986 8,658 2,939 17,502 12,804 7,420 94.19%
-
Tax Rate 29.13% 31.03% 36.48% 36.02% 26.21% 30.22% 28.94% -
Total Cost 256,813 163,644 97,079 27,419 264,120 172,544 113,615 71.80%
-
Net Worth 228,581 219,672 21,888,888 214,424 203,533 198,404 192,470 12.08%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 228,581 219,672 21,888,888 214,424 203,533 198,404 192,470 12.08%
NOSH 1,221,055 1,218,373 1,219,436 1,224,583 1,159,072 1,153,513 1,124,242 5.63%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.26% 8.38% 8.19% 9.67% 6.24% 6.94% 6.15% -
ROE 8.82% 6.82% 0.04% 1.37% 8.60% 6.45% 3.86% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.68 14.66 8.67 2.48 24.30 16.07 10.77 63.92%
EPS 1.65 1.23 0.71 0.24 1.51 1.11 0.66 83.69%
DPS 0.00 0.25 0.25 0.00 0.24 0.24 0.24 -
NAPS 0.1872 0.1803 17.95 0.1751 0.1756 0.172 0.1712 6.10%
Adjusted Per Share Value based on latest NOSH - 1,224,583
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 38.34 24.73 14.64 4.20 39.00 25.67 16.76 73.17%
EPS 2.79 2.07 1.20 0.41 2.42 1.77 1.03 93.73%
DPS 0.00 0.42 0.42 0.00 0.39 0.38 0.37 -
NAPS 0.3165 0.3042 30.3069 0.2969 0.2818 0.2747 0.2665 12.08%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.19 0.19 0.20 0.19 0.19 0.16 0.21 -
P/RPS 0.84 1.30 2.31 7.66 0.78 1.00 1.95 -42.81%
P/EPS 11.50 15.45 28.17 79.17 12.58 14.41 31.82 -49.10%
EY 8.69 6.47 3.55 1.26 7.95 6.94 3.14 96.51%
DY 0.00 1.32 1.25 0.00 1.26 1.50 1.14 -
P/NAPS 1.01 1.05 0.01 1.09 1.08 0.93 1.23 -12.25%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 21/11/12 28/08/12 31/05/12 28/02/12 21/11/11 23/08/11 -
Price 0.20 0.19 0.20 0.20 0.20 0.19 0.18 -
P/RPS 0.88 1.30 2.31 8.07 0.82 1.18 1.67 -34.63%
P/EPS 12.11 15.45 28.17 83.33 13.25 17.12 27.27 -41.64%
EY 8.26 6.47 3.55 1.20 7.55 5.84 3.67 71.32%
DY 0.00 1.32 1.25 0.00 1.20 1.26 1.33 -
P/NAPS 1.07 1.05 0.01 1.14 1.14 1.10 1.05 1.26%

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