[PGB] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 13.78%
YoY- 22.87%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 75,379 30,355 96,271 64,353 70,413 50,646 41,357 49.26%
PBT 9,036 4,589 5,359 7,966 6,744 3,730 5,792 34.54%
Tax -3,318 -1,653 -664 -2,542 -1,990 -1,040 -15 3569.60%
NP 5,718 2,936 4,695 5,424 4,754 2,690 5,777 -0.68%
-
NP to SH 5,718 2,939 4,698 5,384 4,732 2,688 5,775 -0.65%
-
Tax Rate 36.72% 36.02% 12.39% 31.91% 29.51% 27.88% 0.26% -
Total Cost 69,661 27,419 91,576 58,929 65,659 47,956 35,580 56.56%
-
Net Worth 21,837,894 214,424 211,530 205,788 192,885 183,456 170,561 2447.83%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 3,041 - - - 2,704 - 3,390 -6.99%
Div Payout % 53.19% - - - 57.14% - 58.70% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 21,837,894 214,424 211,530 205,788 192,885 183,456 170,561 2447.83%
NOSH 1,216,595 1,224,583 1,204,615 1,196,444 1,126,666 1,120,000 1,059,387 9.67%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.59% 9.67% 4.88% 8.43% 6.75% 5.31% 13.97% -
ROE 0.03% 1.37% 2.22% 2.62% 2.45% 1.47% 3.39% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.20 2.48 7.99 5.38 6.25 4.52 3.90 36.25%
EPS 0.47 0.24 0.39 0.45 0.42 0.24 0.54 -8.84%
DPS 0.25 0.00 0.00 0.00 0.24 0.00 0.32 -15.18%
NAPS 17.95 0.1751 0.1756 0.172 0.1712 0.1638 0.161 2223.12%
Adjusted Per Share Value based on latest NOSH - 1,196,444
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 10.44 4.20 13.33 8.91 9.75 7.01 5.73 49.22%
EPS 0.79 0.41 0.65 0.75 0.66 0.37 0.80 -0.83%
DPS 0.42 0.00 0.00 0.00 0.37 0.00 0.47 -7.23%
NAPS 30.2363 0.2969 0.2929 0.2849 0.2671 0.254 0.2362 2447.51%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.20 0.19 0.19 0.16 0.21 0.23 0.22 -
P/RPS 3.23 7.66 2.38 2.97 3.36 5.09 5.64 -31.06%
P/EPS 42.55 79.17 48.72 35.56 50.00 95.83 40.36 3.58%
EY 2.35 1.26 2.05 2.81 2.00 1.04 2.48 -3.52%
DY 1.25 0.00 0.00 0.00 1.14 0.00 1.45 -9.42%
P/NAPS 0.01 1.09 1.08 0.93 1.23 1.40 1.37 -96.24%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 31/05/12 28/02/12 21/11/11 23/08/11 19/05/11 22/02/11 -
Price 0.20 0.20 0.20 0.19 0.18 0.23 0.25 -
P/RPS 3.23 8.07 2.50 3.53 2.88 5.09 6.40 -36.63%
P/EPS 42.55 83.33 51.28 42.22 42.86 95.83 45.86 -4.87%
EY 2.35 1.20 1.95 2.37 2.33 1.04 2.18 5.13%
DY 1.25 0.00 0.00 0.00 1.33 0.00 1.28 -1.57%
P/NAPS 0.01 1.14 1.14 1.10 1.05 1.40 1.55 -96.54%

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