[PGB] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -53.45%
YoY- 13.85%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 96,271 64,353 70,413 50,646 41,357 45,040 52,406 49.82%
PBT 5,359 7,966 6,744 3,730 5,792 7,417 6,165 -8.89%
Tax -664 -2,542 -1,990 -1,040 -15 -3,019 -1,735 -47.19%
NP 4,695 5,424 4,754 2,690 5,777 4,398 4,430 3.93%
-
NP to SH 4,698 5,384 4,732 2,688 5,775 4,382 4,398 4.48%
-
Tax Rate 12.39% 31.91% 29.51% 27.88% 0.26% 40.70% 28.14% -
Total Cost 91,576 58,929 65,659 47,956 35,580 40,642 47,976 53.69%
-
Net Worth 211,530 205,788 192,885 183,456 170,561 164,699 154,099 23.44%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 2,704 - 3,390 3,420 2,706 -
Div Payout % - - 57.14% - 58.70% 78.05% 61.54% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 211,530 205,788 192,885 183,456 170,561 164,699 154,099 23.44%
NOSH 1,204,615 1,196,444 1,126,666 1,120,000 1,059,387 1,068,780 845,769 26.50%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.88% 8.43% 6.75% 5.31% 13.97% 9.76% 8.45% -
ROE 2.22% 2.62% 2.45% 1.47% 3.39% 2.66% 2.85% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.99 5.38 6.25 4.52 3.90 4.21 6.20 18.36%
EPS 0.39 0.45 0.42 0.24 0.54 0.41 0.52 -17.40%
DPS 0.00 0.00 0.24 0.00 0.32 0.32 0.32 -
NAPS 0.1756 0.172 0.1712 0.1638 0.161 0.1541 0.1822 -2.42%
Adjusted Per Share Value based on latest NOSH - 1,120,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 13.33 8.91 9.75 7.01 5.73 6.24 7.26 49.77%
EPS 0.65 0.75 0.66 0.37 0.80 0.61 0.61 4.31%
DPS 0.00 0.00 0.37 0.00 0.47 0.47 0.37 -
NAPS 0.2929 0.2849 0.2671 0.254 0.2362 0.228 0.2134 23.43%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.19 0.16 0.21 0.23 0.22 0.17 0.22 -
P/RPS 2.38 2.97 3.36 5.09 5.64 4.03 3.55 -23.34%
P/EPS 48.72 35.56 50.00 95.83 40.36 41.46 42.31 9.83%
EY 2.05 2.81 2.00 1.04 2.48 2.41 2.36 -8.93%
DY 0.00 0.00 1.14 0.00 1.45 1.88 1.45 -
P/NAPS 1.08 0.93 1.23 1.40 1.37 1.10 1.21 -7.27%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 23/08/11 19/05/11 22/02/11 15/11/10 16/08/10 -
Price 0.20 0.19 0.18 0.23 0.25 0.25 0.19 -
P/RPS 2.50 3.53 2.88 5.09 6.40 5.93 3.07 -12.76%
P/EPS 51.28 42.22 42.86 95.83 45.86 60.98 36.54 25.27%
EY 1.95 2.37 2.33 1.04 2.18 1.64 2.74 -20.23%
DY 0.00 0.00 1.33 0.00 1.28 1.28 1.68 -
P/NAPS 1.14 1.10 1.05 1.40 1.55 1.62 1.04 6.29%

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