[PGB] QoQ TTM Result on 30-Sep-2010 [#3]

Stock

[PGB] PROPEL GLOBAL BERHAD

Announcement Date

15-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 1.79%

YoY- 17.66%

Quarter Report

DMB Quarterly Results 30 Sept 2010.pdf

Latest QR

Upcoming QR

PGB's Result

PGB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	207,456	189,449	174,223	195,467	193,048	186,142	188,244	6.71%
YoY %	9.50%	8.74%	-10.87%	1.25%	3.71%	-1.12%	-	-
Horiz. %	110.21%	100.64%	92.55%	103.84%	102.55%	98.88%	100.00%	-
PBT	23,683	23,104	22,733	20,948	19,886	19,321	20,377	10.57%
YoY %	2.51%	1.63%	8.52%	5.34%	2.92%	-5.18%	-	-
Horiz. %	116.22%	113.38%	111.56%	102.80%	97.59%	94.82%	100.00%	-
Tax	-6,064	-5,809	-5,767	-7,480	-6,661	-6,464	-6,713	-6.57%
YoY %	-4.39%	-0.73%	22.90%	-12.30%	-3.05%	3.71%	-	-
Horiz. %	90.33%	86.53%	85.91%	111.43%	99.23%	96.29%	100.00%	-
NP	17,619	17,295	16,966	13,468	13,225	12,857	13,664	18.52%
YoY %	1.87%	1.94%	25.97%	1.84%	2.86%	-5.91%	-	-
Horiz. %	128.94%	126.57%	124.17%	98.57%	96.79%	94.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,577	17,243	16,908	13,285	13,051	12,743	13,558	18.95%
YoY %	1.94%	1.98%	27.27%	1.79%	2.42%	-6.01%	-	-
Horiz. %	129.64%	127.18%	124.71%	97.99%	96.26%	93.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.60%	25.14%	25.37%	35.71%	33.50%	33.46%	32.94%	-
YoY %	1.83%	-0.91%	-28.96%	6.60%	0.12%	1.58%	-	-
Horiz. %	77.72%	76.32%	77.02%	108.41%	101.70%	101.58%	100.00%	-
Total Cost	189,837	172,154	157,257	181,999	179,823	173,285	174,580	5.76%
YoY %	10.27%	9.47%	-13.59%	1.21%	3.77%	-0.74%	-	-
Horiz. %	108.74%	98.61%	90.08%	104.25%	103.00%	99.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	192,885	183,456	170,561	164,699	154,099	14,823,707	138,111	25.01%
YoY %	5.14%	7.56%	3.56%	6.88%	-98.96%	10,633.18%	-	-
Horiz. %	139.66%	132.83%	123.50%	119.25%	111.58%	10,733.18%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	6,094	6,096	6,096	2,706	5,146	2,440	2,440	84.38%
YoY %	-0.03%	0.00%	125.28%	-47.42%	110.90%	0.00%	-	-
Horiz. %	249.75%	249.84%	249.84%	110.90%	210.90%	100.00%	100.00%	-
Div Payout %	34.67%	35.36%	36.06%	20.37%	39.43%	19.15%	18.00%	-
YoY %	-1.95%	-1.94%	77.03%	-48.34%	105.90%	6.39%	-	-
Horiz. %	192.61%	196.44%	200.33%	113.17%	219.06%	106.39%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	192,885	183,456	170,561	164,699	154,099	14,823,707	138,111	25.01%
YoY %	5.14%	7.56%	3.56%	6.88%	-98.96%	10,633.18%	-	-
Horiz. %	139.66%	132.83%	123.50%	119.25%	111.58%	10,733.18%	100.00%	-
NOSH	1,126,666	1,120,000	1,059,387	1,068,780	845,769	843,214	799,259	25.79%
YoY %	0.60%	5.72%	-0.88%	26.37%	0.30%	5.50%	-	-
Horiz. %	140.96%	140.13%	132.55%	133.72%	105.82%	105.50%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	8.49%	9.13%	9.74%	6.89%	6.85%	6.91%	7.26%	-
YoY %	-7.01%	-6.26%	41.36%	0.58%	-0.87%	-4.82%	-	-
Horiz. %	116.94%	125.76%	134.16%	94.90%	94.35%	95.18%	100.00%	-
ROE	9.11%	9.40%	9.91%	8.07%	8.47%	0.09%	9.82%	-
YoY %	-3.09%	-5.15%	22.80%	-4.72%	9,311.11%	-99.08%	-	-
Horiz. %	92.77%	95.72%	100.92%	82.18%	86.25%	0.92%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	18.41	16.92	16.45	18.29	22.83	22.08	23.55	-15.17%
YoY %	8.81%	2.86%	-10.06%	-19.89%	3.40%	-6.24%	-	-
Horiz. %	78.17%	71.85%	69.85%	77.66%	96.94%	93.76%	100.00%	-
EPS	1.56	1.54	1.60	1.24	1.54	1.51	1.70	-5.58%
YoY %	1.30%	-3.75%	29.03%	-19.48%	1.99%	-11.18%	-	-
Horiz. %	91.76%	90.59%	94.12%	72.94%	90.59%	88.82%	100.00%	-
DPS	0.54	0.54	0.58	0.25	0.61	0.29	0.31	44.92%
YoY %	0.00%	-6.90%	132.00%	-59.02%	110.34%	-6.45%	-	-
Horiz. %	174.19%	174.19%	187.10%	80.65%	196.77%	93.55%	100.00%	-
NAPS	0.1712	0.1638	0.161	0.1541	0.1822	17.58	0.1728	-0.61%
YoY %	4.52%	1.74%	4.48%	-15.42%	-98.96%	10,073.61%	-	-
Horiz. %	99.07%	94.79%	93.17%	89.18%	105.44%	10,173.61%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,068,780
RPS	28.72	26.23	24.12	27.06	26.73	25.77	26.06	6.71%
YoY %	9.49%	8.75%	-10.86%	1.23%	3.73%	-1.11%	-	-
Horiz. %	110.21%	100.65%	92.56%	103.84%	102.57%	98.89%	100.00%	-
EPS	2.43	2.39	2.34	1.84	1.81	1.76	1.88	18.71%
YoY %	1.67%	2.14%	27.17%	1.66%	2.84%	-6.38%	-	-
Horiz. %	129.26%	127.13%	124.47%	97.87%	96.28%	93.62%	100.00%	-
DPS	0.84	0.84	0.84	0.37	0.71	0.34	0.34	83.05%
YoY %	0.00%	0.00%	127.03%	-47.89%	108.82%	0.00%	-	-
Horiz. %	247.06%	247.06%	247.06%	108.82%	208.82%	100.00%	100.00%	-
NAPS	0.2671	0.254	0.2362	0.228	0.2134	20.5246	0.1912	25.04%
YoY %	5.16%	7.54%	3.60%	6.84%	-98.96%	10,634.62%	-	-
Horiz. %	139.70%	132.85%	123.54%	119.25%	111.61%	10,734.62%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	0.21	0.23	0.22	0.17	0.22	0.26	0.32	-
P/RPS	1.14	1.36	1.34	0.93	0.96	1.18	1.36	-11.12%
YoY %	-16.18%	1.49%	44.09%	-3.12%	-18.64%	-13.24%	-	-
Horiz. %	83.82%	100.00%	98.53%	68.38%	70.59%	86.76%	100.00%	-
P/EPS	13.46	14.94	13.78	13.68	14.26	17.20	18.86	-20.18%
YoY %	-9.91%	8.42%	0.73%	-4.07%	-17.09%	-8.80%	-	-
Horiz. %	71.37%	79.22%	73.06%	72.53%	75.61%	91.20%	100.00%	-
EY	7.43	6.69	7.25	7.31	7.01	5.81	5.30	25.33%
YoY %	11.06%	-7.72%	-0.82%	4.28%	20.65%	9.62%	-	-
Horiz. %	140.19%	126.23%	136.79%	137.92%	132.26%	109.62%	100.00%	-
DY	2.58	2.37	2.62	1.49	2.77	1.11	0.95	95.01%
YoY %	8.86%	-9.54%	75.84%	-46.21%	149.55%	16.84%	-	-
Horiz. %	271.58%	249.47%	275.79%	156.84%	291.58%	116.84%	100.00%	-
P/NAPS	1.23	1.40	1.37	1.10	1.21	0.01	1.85	-23.88%
YoY %	-12.14%	2.19%	24.55%	-9.09%	12,000.00%	-99.46%	-	-
Horiz. %	66.49%	75.68%	74.05%	59.46%	65.41%	0.54%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	23/08/11	19/05/11	22/02/11	15/11/10	16/08/10	21/05/10	24/02/10	-
Price	0.18	0.23	0.25	0.25	0.19	0.25	0.26	-
P/RPS	0.98	1.36	1.52	1.37	0.83	1.13	1.10	-7.43%
YoY %	-27.94%	-10.53%	10.95%	65.06%	-26.55%	2.73%	-	-
Horiz. %	89.09%	123.64%	138.18%	124.55%	75.45%	102.73%	100.00%	-
P/EPS	11.54	14.94	15.66	20.11	12.31	16.54	15.33	-17.29%
YoY %	-22.76%	-4.60%	-22.13%	63.36%	-25.57%	7.89%	-	-
Horiz. %	75.28%	97.46%	102.15%	131.18%	80.30%	107.89%	100.00%	-
EY	8.67	6.69	6.38	4.97	8.12	6.04	6.52	20.98%
YoY %	29.60%	4.86%	28.37%	-38.79%	34.44%	-7.36%	-	-
Horiz. %	132.98%	102.61%	97.85%	76.23%	124.54%	92.64%	100.00%	-
DY	3.00	2.37	2.30	1.01	3.20	1.16	1.17	87.66%
YoY %	26.58%	3.04%	127.72%	-68.44%	175.86%	-0.85%	-	-
Horiz. %	256.41%	202.56%	196.58%	86.32%	273.50%	99.15%	100.00%	-
P/NAPS	1.05	1.40	1.55	1.62	1.04	0.01	1.50	-21.21%
YoY %	-25.00%	-9.68%	-4.32%	55.77%	10,300.00%	-99.33%	-	-
Horiz. %	70.00%	93.33%	103.33%	108.00%	69.33%	0.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos