[PGB] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 2.42%
YoY- 29.86%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 189,449 174,223 195,467 193,048 186,142 188,244 196,685 -2.47%
PBT 23,104 22,733 20,948 19,886 19,321 20,377 18,042 17.94%
Tax -5,809 -5,767 -7,480 -6,661 -6,464 -6,713 -6,787 -9.86%
NP 17,295 16,966 13,468 13,225 12,857 13,664 11,255 33.19%
-
NP to SH 17,243 16,908 13,285 13,051 12,743 13,558 11,291 32.64%
-
Tax Rate 25.14% 25.37% 35.71% 33.50% 33.46% 32.94% 37.62% -
Total Cost 172,154 157,257 181,999 179,823 173,285 174,580 185,430 -4.83%
-
Net Worth 183,456 170,561 164,699 154,099 14,823,707 138,111 0 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 6,096 6,096 2,706 5,146 2,440 2,440 2,440 84.22%
Div Payout % 35.36% 36.06% 20.37% 39.43% 19.15% 18.00% 21.61% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 183,456 170,561 164,699 154,099 14,823,707 138,111 0 -
NOSH 1,120,000 1,059,387 1,068,780 845,769 843,214 799,259 813,333 23.79%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 9.13% 9.74% 6.89% 6.85% 6.91% 7.26% 5.72% -
ROE 9.40% 9.91% 8.07% 8.47% 0.09% 9.82% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 16.92 16.45 18.29 22.83 22.08 23.55 24.18 -21.19%
EPS 1.54 1.60 1.24 1.54 1.51 1.70 1.39 7.07%
DPS 0.54 0.58 0.25 0.61 0.29 0.31 0.30 48.02%
NAPS 0.1638 0.161 0.1541 0.1822 17.58 0.1728 0.00 -
Adjusted Per Share Value based on latest NOSH - 845,769
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 26.23 24.12 27.06 26.73 25.77 26.06 27.23 -2.46%
EPS 2.39 2.34 1.84 1.81 1.76 1.88 1.56 32.93%
DPS 0.84 0.84 0.37 0.71 0.34 0.34 0.34 82.85%
NAPS 0.254 0.2362 0.228 0.2134 20.5246 0.1912 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.23 0.22 0.17 0.22 0.26 0.32 0.27 -
P/RPS 1.36 1.34 0.93 0.96 1.18 1.36 1.12 13.83%
P/EPS 14.94 13.78 13.68 14.26 17.20 18.86 19.45 -16.14%
EY 6.69 7.25 7.31 7.01 5.81 5.30 5.14 19.22%
DY 2.37 2.62 1.49 2.77 1.11 0.95 1.11 65.88%
P/NAPS 1.40 1.37 1.10 1.21 0.01 1.85 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 22/02/11 15/11/10 16/08/10 21/05/10 24/02/10 19/11/09 -
Price 0.23 0.25 0.25 0.19 0.25 0.26 0.34 -
P/RPS 1.36 1.52 1.37 0.83 1.13 1.10 1.41 -2.38%
P/EPS 14.94 15.66 20.11 12.31 16.54 15.33 24.49 -28.09%
EY 6.69 6.38 4.97 8.12 6.04 6.52 4.08 39.09%
DY 2.37 2.30 1.01 3.20 1.16 1.17 0.88 93.68%
P/NAPS 1.40 1.55 1.62 1.04 0.01 1.50 0.00 -

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