[PGB] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 3.1%
YoY- 16.04%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 471,894 402,397 346,724 276,929 274,949 266,421 261,455 48.18%
PBT 34,331 32,319 31,333 28,386 27,028 26,911 24,619 24.79%
Tax -9,904 -8,693 -9,134 -8,270 -7,482 -8,258 -6,930 26.85%
NP 24,427 23,626 22,199 20,116 19,546 18,653 17,689 23.98%
-
NP to SH 24,177 23,288 22,262 20,170 19,564 18,619 17,633 23.39%
-
Tax Rate 28.85% 26.90% 29.15% 29.13% 27.68% 30.69% 28.15% -
Total Cost 447,467 378,771 324,525 256,813 255,403 247,768 243,766 49.86%
-
Net Worth 248,772 244,782 234,370 230,157 219,445 21,837,894 214,424 10.40%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - 2,871 5,575 -
Div Payout % - - - - - 15.42% 31.62% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 248,772 244,782 234,370 230,157 219,445 21,837,894 214,424 10.40%
NOSH 1,244,482 1,248,888 1,227,073 1,229,473 1,217,115 1,216,595 1,224,583 1.07%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.18% 5.87% 6.40% 7.26% 7.11% 7.00% 6.77% -
ROE 9.72% 9.51% 9.50% 8.76% 8.92% 0.09% 8.22% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 37.92 32.22 28.26 22.52 22.59 21.90 21.35 46.60%
EPS 1.94 1.86 1.81 1.64 1.61 1.53 1.44 21.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.24 0.46 -
NAPS 0.1999 0.196 0.191 0.1872 0.1803 17.95 0.1751 9.22%
Adjusted Per Share Value based on latest NOSH - 1,229,473
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 65.34 55.72 48.01 38.34 38.07 36.89 36.20 48.19%
EPS 3.35 3.22 3.08 2.79 2.71 2.58 2.44 23.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.40 0.77 -
NAPS 0.3444 0.3389 0.3245 0.3187 0.3038 30.2363 0.2969 10.38%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.32 0.24 0.205 0.19 0.19 0.20 0.19 -
P/RPS 0.84 0.74 0.73 0.84 0.84 0.91 0.89 -3.77%
P/EPS 16.47 12.87 11.30 11.58 11.82 13.07 13.20 15.88%
EY 6.07 7.77 8.85 8.63 8.46 7.65 7.58 -13.75%
DY 0.00 0.00 0.00 0.00 0.00 1.20 2.40 -
P/NAPS 1.60 1.22 1.07 1.01 1.05 0.01 1.09 29.13%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 20/08/13 20/05/13 27/02/13 21/11/12 28/08/12 31/05/12 -
Price 0.36 0.345 0.265 0.20 0.19 0.20 0.20 -
P/RPS 0.95 1.07 0.94 0.89 0.84 0.91 0.94 0.70%
P/EPS 18.53 18.50 14.61 12.19 11.82 13.07 13.89 21.16%
EY 5.40 5.40 6.85 8.20 8.46 7.65 7.20 -17.43%
DY 0.00 0.00 0.00 0.00 0.00 1.20 2.28 -
P/NAPS 1.80 1.76 1.39 1.07 1.05 0.01 1.14 35.55%

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