[PGB] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 10.37%
YoY- 26.25%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 523,784 471,894 402,397 346,724 276,929 274,949 266,421 56.74%
PBT 11,466 34,331 32,319 31,333 28,386 27,028 26,911 -43.28%
Tax -7,238 -9,904 -8,693 -9,134 -8,270 -7,482 -8,258 -8.39%
NP 4,228 24,427 23,626 22,199 20,116 19,546 18,653 -62.72%
-
NP to SH 3,597 24,177 23,288 22,262 20,170 19,564 18,619 -66.48%
-
Tax Rate 63.13% 28.85% 26.90% 29.15% 29.13% 27.68% 30.69% -
Total Cost 519,556 447,467 378,771 324,525 256,813 255,403 247,768 63.60%
-
Net Worth 239,651 248,772 244,782 234,370 230,157 219,445 21,837,894 -95.02%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - 2,871 -
Div Payout % - - - - - - 15.42% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 239,651 248,772 244,782 234,370 230,157 219,445 21,837,894 -95.02%
NOSH 1,256,693 1,244,482 1,248,888 1,227,073 1,229,473 1,217,115 1,216,595 2.17%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.81% 5.18% 5.87% 6.40% 7.26% 7.11% 7.00% -
ROE 1.50% 9.72% 9.51% 9.50% 8.76% 8.92% 0.09% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 41.68 37.92 32.22 28.26 22.52 22.59 21.90 53.39%
EPS 0.29 1.94 1.86 1.81 1.64 1.61 1.53 -66.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -
NAPS 0.1907 0.1999 0.196 0.191 0.1872 0.1803 17.95 -95.12%
Adjusted Per Share Value based on latest NOSH - 1,227,073
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 72.52 65.34 55.72 48.01 38.34 38.07 36.89 56.73%
EPS 0.50 3.35 3.22 3.08 2.79 2.71 2.58 -66.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.3318 0.3444 0.3389 0.3245 0.3187 0.3038 30.2363 -95.02%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.375 0.32 0.24 0.205 0.19 0.19 0.20 -
P/RPS 0.90 0.84 0.74 0.73 0.84 0.84 0.91 -0.73%
P/EPS 131.01 16.47 12.87 11.30 11.58 11.82 13.07 362.94%
EY 0.76 6.07 7.77 8.85 8.63 8.46 7.65 -78.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
P/NAPS 1.97 1.60 1.22 1.07 1.01 1.05 0.01 3253.24%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 19/11/13 20/08/13 20/05/13 27/02/13 21/11/12 28/08/12 -
Price 0.405 0.36 0.345 0.265 0.20 0.19 0.20 -
P/RPS 0.97 0.95 1.07 0.94 0.89 0.84 0.91 4.33%
P/EPS 141.50 18.53 18.50 14.61 12.19 11.82 13.07 387.26%
EY 0.71 5.40 5.40 6.85 8.20 8.46 7.65 -79.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
P/NAPS 2.12 1.80 1.76 1.39 1.07 1.05 0.01 3420.89%

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