[PGB] QoQ TTM 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- 1.44%
YoY- 2.26%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 276,929 274,949 266,421 261,455 281,746 226,769 207,456 21.12%
PBT 28,386 27,028 26,911 24,619 23,760 24,232 23,683 12.77%
Tax -8,270 -7,482 -8,258 -6,930 -6,317 -5,587 -6,064 22.86%
NP 20,116 19,546 18,653 17,689 17,443 18,645 17,619 9.19%
-
NP to SH 20,170 19,564 18,619 17,633 17,382 18,579 17,577 9.56%
-
Tax Rate 29.13% 27.68% 30.69% 28.15% 26.59% 23.06% 25.60% -
Total Cost 256,813 255,403 247,768 243,766 264,303 208,124 189,837 22.20%
-
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 - - 2,871 5,575 5,575 8,965 6,094 -
Div Payout % - - 15.42% 31.62% 32.08% 48.26% 34.67% -
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 7.26% 7.11% 7.00% 6.77% 6.19% 8.22% 8.49% -
ROE 8.76% 8.92% 0.09% 8.22% 8.22% 9.03% 9.11% -
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 22.52 22.59 21.90 21.35 23.39 18.95 18.41 14.30%
EPS 1.64 1.61 1.53 1.44 1.44 1.55 1.56 3.37%
DPS 0.00 0.00 0.24 0.46 0.46 0.75 0.54 -
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 38.34 38.07 36.89 36.20 39.01 31.40 28.72 21.13%
EPS 2.79 2.71 2.58 2.44 2.41 2.57 2.43 9.60%
DPS 0.00 0.00 0.40 0.77 0.77 1.24 0.84 -
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 0.84 0.84 0.91 0.89 0.81 0.84 1.14 -18.34%
P/EPS 11.58 11.82 13.07 13.20 13.17 10.30 13.46 -9.50%
EY 8.63 8.46 7.65 7.58 7.59 9.71 7.43 10.44%
DY 0.00 0.00 1.20 2.40 2.44 4.68 2.58 -
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 0.89 0.84 0.91 0.94 0.86 1.00 0.98 -6.19%
P/EPS 12.19 11.82 13.07 13.89 13.86 12.24 11.54 3.70%
EY 8.20 8.46 7.65 7.20 7.21 8.17 8.67 -3.63%
DY 0.00 0.00 1.20 2.28 2.31 3.94 3.00 -
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