[PGB] QoQ 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- 9.71%
YoY- -25.0%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 41,357 45,040 52,406 35,420 62,601 42,621 45,500 -6.15%
PBT 5,792 7,417 6,165 3,359 4,007 6,355 5,637 1.81%
Tax -15 -3,019 -1,735 -998 -1,728 -2,200 -1,575 -95.46%
NP 5,777 4,398 4,430 2,361 2,279 4,155 4,062 26.38%
-
NP to SH 5,775 4,382 4,398 2,361 2,152 4,148 4,090 25.78%
-
Tax Rate 0.26% 40.70% 28.14% 29.71% 43.12% 34.62% 27.94% -
Total Cost 35,580 40,642 47,976 33,059 60,322 38,466 41,438 -9.63%
-
Net Worth 170,561 164,699 154,099 14,823,707 138,111 137,290 130,172 19.68%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,390 3,420 2,706 - - - 2,359 27.26%
Div Payout % 58.70% 78.05% 61.54% - - - 57.69% -
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 170,561 164,699 154,099 14,823,707 138,111 137,290 130,172 19.68%
NOSH 1,059,387 1,068,780 845,769 843,214 799,259 813,333 786,538 21.89%
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 13.97% 9.76% 8.45% 6.67% 3.64% 9.75% 8.93% -
ROE 3.39% 2.66% 2.85% 0.02% 1.56% 3.02% 3.14% -
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 3.90 4.21 6.20 4.20 7.83 5.24 5.78 -23.01%
EPS 0.54 0.41 0.52 0.28 0.22 0.51 0.52 2.54%
DPS 0.32 0.32 0.32 0.00 0.00 0.00 0.30 4.38%
NAPS 0.161 0.1541 0.1822 17.58 0.1728 0.1688 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 5.73 6.24 7.26 4.90 8.67 5.90 6.30 -6.11%
EPS 0.80 0.61 0.61 0.33 0.30 0.57 0.57 25.27%
DPS 0.47 0.47 0.37 0.00 0.00 0.00 0.33 26.50%
NAPS 0.2362 0.228 0.2134 20.5246 0.1912 0.1901 0.1802 19.71%
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 5.64 4.03 3.55 6.19 4.09 5.15 4.32 19.39%
P/EPS 40.36 41.46 42.31 92.86 118.85 52.94 48.08 -10.98%
EY 2.48 2.41 2.36 1.08 0.84 1.89 2.08 12.40%
DY 1.45 1.88 1.45 0.00 0.00 0.00 1.20 13.40%
P/NAPS 1.37 1.10 1.21 0.01 1.85 1.60 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 6.40 5.93 3.07 5.95 3.32 6.49 4.32 29.86%
P/EPS 45.86 60.98 36.54 89.29 96.56 66.67 48.08 -3.09%
EY 2.18 1.64 2.74 1.12 1.04 1.50 2.08 3.17%
DY 1.28 1.28 1.68 0.00 0.00 0.00 1.20 4.38%
P/NAPS 1.55 1.62 1.04 0.01 1.50 2.01 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