[PGB] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 47.3%
YoY- 16.68%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 791,898 606,792 462,404 211,468 242,118 175,650 166,044 29.72%
PBT 29,718 23,586 35,116 27,252 20,950 19,048 20,126 6.70%
Tax -9,566 -10,010 -10,788 -9,942 -6,062 -5,466 -5,666 9.11%
NP 20,152 13,576 24,328 17,310 14,888 13,582 14,460 5.68%
-
NP to SH 17,028 11,248 23,550 17,316 14,840 13,502 14,476 2.74%
-
Tax Rate 32.19% 42.44% 30.72% 36.48% 28.94% 28.70% 28.15% -
Total Cost 771,746 593,216 438,076 194,158 227,230 162,068 151,584 31.14%
-
Net Worth 290,294 285,726 240,406 21,888,888 192,470 151,855 126,093 14.90%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 6,097 5,396 5,334 4,571 -
Div Payout % - - - 35.21% 36.36% 39.51% 31.58% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 290,294 285,726 240,406 21,888,888 192,470 151,855 126,093 14.90%
NOSH 1,637,307 1,371,707 1,226,562 1,219,436 1,124,242 833,456 761,894 13.59%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.54% 2.24% 5.26% 8.19% 6.15% 7.73% 8.71% -
ROE 5.87% 3.94% 9.80% 0.08% 7.71% 8.89% 11.48% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 48.37 44.24 37.70 17.34 21.54 21.07 21.79 14.20%
EPS 1.04 0.82 1.92 1.42 1.32 1.62 1.90 -9.55%
DPS 0.00 0.00 0.00 0.50 0.48 0.64 0.60 -
NAPS 0.1773 0.2083 0.196 17.95 0.1712 0.1822 0.1655 1.15%
Adjusted Per Share Value based on latest NOSH - 1,216,595
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 109.64 84.02 64.02 29.28 33.52 24.32 22.99 29.72%
EPS 2.36 1.56 3.26 2.40 2.05 1.87 2.00 2.79%
DPS 0.00 0.00 0.00 0.84 0.75 0.74 0.63 -
NAPS 0.4019 0.3956 0.3329 30.3069 0.2665 0.2103 0.1746 14.89%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.115 0.31 0.24 0.20 0.21 0.22 0.25 -
P/RPS 0.24 0.70 0.64 1.15 0.98 1.04 1.15 -22.97%
P/EPS 11.06 37.80 12.50 14.08 15.91 13.58 13.16 -2.85%
EY 9.04 2.65 8.00 7.10 6.29 7.36 7.60 2.93%
DY 0.00 0.00 0.00 2.50 2.29 2.91 2.40 -
P/NAPS 0.65 1.49 1.22 0.01 1.23 1.21 1.51 -13.10%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 27/08/14 20/08/13 28/08/12 23/08/11 16/08/10 19/08/09 -
Price 0.095 0.295 0.345 0.20 0.18 0.19 0.25 -
P/RPS 0.20 0.67 0.92 1.15 0.84 0.90 1.15 -25.27%
P/EPS 9.13 35.98 17.97 14.08 13.64 11.73 13.16 -5.90%
EY 10.95 2.78 5.57 7.10 7.33 8.53 7.60 6.27%
DY 0.00 0.00 0.00 2.50 2.67 3.37 2.40 -
P/NAPS 0.54 1.42 1.76 0.01 1.05 1.04 1.51 -15.74%

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