[PGB] QoQ 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- -37.44%
YoY- 9.34%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 98,314 72,881 75,379 30,355 96,271 64,353 70,413 24.79%
PBT 6,678 8,083 9,036 4,589 5,359 7,966 6,744 -0.65%
Tax -1,533 -1,766 -3,318 -1,653 -664 -2,542 -1,990 -15.89%
NP 5,145 6,317 5,718 2,936 4,695 5,424 4,754 5.38%
-
NP to SH 5,184 6,329 5,718 2,939 4,698 5,384 4,732 6.24%
-
Tax Rate 22.96% 21.85% 36.72% 36.02% 12.39% 31.91% 29.51% -
Total Cost 93,169 66,564 69,661 27,419 91,576 58,929 65,659 26.14%
-
Net Worth 230,157 219,445 21,837,894 214,424 211,530 205,788 192,885 12.43%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 3,041 - - - 2,704 -
Div Payout % - - 53.19% - - - 57.14% -
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 230,157 219,445 21,837,894 214,424 211,530 205,788 192,885 12.43%
NOSH 1,229,473 1,217,115 1,216,595 1,224,583 1,204,615 1,196,444 1,126,666 5.96%
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 5.23% 8.67% 7.59% 9.67% 4.88% 8.43% 6.75% -
ROE 2.25% 2.88% 0.03% 1.37% 2.22% 2.62% 2.45% -
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 8.00 5.99 6.20 2.48 7.99 5.38 6.25 17.80%
EPS 0.43 0.52 0.47 0.24 0.39 0.45 0.42 1.57%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 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 13.61 10.09 10.44 4.20 13.33 8.91 9.75 24.77%
EPS 0.72 0.88 0.79 0.41 0.65 0.75 0.66 5.94%
DPS 0.00 0.00 0.42 0.00 0.00 0.00 0.37 -
NAPS 0.3187 0.3038 30.2363 0.2969 0.2929 0.2849 0.2671 12.43%
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 2.38 3.17 3.23 7.66 2.38 2.97 3.36 -20.45%
P/EPS 45.06 36.54 42.55 79.17 48.72 35.56 50.00 -6.67%
EY 2.22 2.74 2.35 1.26 2.05 2.81 2.00 7.17%
DY 0.00 0.00 1.25 0.00 0.00 0.00 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 2.50 3.17 3.23 8.07 2.50 3.53 2.88 -8.96%
P/EPS 47.43 36.54 42.55 83.33 51.28 42.22 42.86 6.95%
EY 2.11 2.74 2.35 1.20 1.95 2.37 2.33 -6.37%
DY 0.00 0.00 1.25 0.00 0.00 0.00 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