[PGB] YoY Annualized Quarter 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- 9.94%
YoY- -2.22%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 498,108 238,153 247,216 177,152 167,524 204,404 62,445 41.30%
PBT 36,870 28,944 24,588 22,588 21,826 22,149 7,966 29.06%
Tax -11,161 -8,982 -7,430 -7,669 -6,646 -5,778 -1,213 44.70%
NP 25,709 19,961 17,157 14,918 15,180 16,370 6,753 24.93%
-
NP to SH 25,324 19,981 17,072 14,844 15,181 16,349 6,764 24.58%
-
Tax Rate 30.27% 31.03% 30.22% 33.95% 30.45% 26.09% 15.23% -
Total Cost 472,398 218,192 230,058 162,233 152,344 188,033 55,692 42.76%
-
Net Worth 246,539 219,672 198,404 157,394 0 76,612 49,024 30.85%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 4,061 3,691 4,357 3,119 1,336 - -
Div Payout % - 20.33% 21.62% 29.36% 20.55% 8.17% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 246,539 219,672 198,404 157,394 0 76,612 49,024 30.85%
NOSH 1,233,311 1,218,373 1,153,513 1,021,376 779,862 334,114 213,151 33.95%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.16% 8.38% 6.94% 8.42% 9.06% 8.01% 10.81% -
ROE 10.27% 9.10% 8.60% 9.43% 0.00% 21.34% 13.80% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 40.39 19.55 21.43 17.34 21.48 61.18 29.30 5.49%
EPS 2.05 1.64 1.48 1.45 1.60 4.89 3.17 -7.00%
DPS 0.00 0.33 0.32 0.43 0.40 0.40 0.00 -
NAPS 0.1999 0.1803 0.172 0.1541 0.00 0.2293 0.23 -2.30%
Adjusted Per Share Value based on latest NOSH - 1,068,780
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 73.70 35.24 36.58 26.21 24.79 30.24 9.24 41.30%
EPS 3.75 2.96 2.53 2.20 2.25 2.42 1.00 24.61%
DPS 0.00 0.60 0.55 0.64 0.46 0.20 0.00 -
NAPS 0.3648 0.325 0.2936 0.2329 0.00 0.1134 0.0725 30.87%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.32 0.19 0.16 0.17 0.27 0.34 0.54 -
P/RPS 0.79 0.97 0.75 0.98 1.26 0.56 1.84 -13.13%
P/EPS 15.58 11.59 10.81 11.70 13.87 6.95 17.02 -1.46%
EY 6.42 8.63 9.25 8.55 7.21 14.39 5.88 1.47%
DY 0.00 1.75 2.00 2.51 1.48 1.18 0.00 -
P/NAPS 1.60 1.05 0.93 1.10 0.00 1.48 2.35 -6.20%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 21/11/12 21/11/11 15/11/10 19/11/09 21/11/08 27/11/07 -
Price 0.36 0.19 0.19 0.25 0.34 0.26 0.50 -
P/RPS 0.89 0.97 0.89 1.44 1.58 0.42 1.71 -10.30%
P/EPS 17.53 11.59 12.84 17.20 17.47 5.31 15.76 1.78%
EY 5.70 8.63 7.79 5.81 5.73 18.82 6.35 -1.78%
DY 0.00 1.75 1.68 1.71 1.18 1.54 0.00 -
P/NAPS 1.80 1.05 1.10 1.62 0.00 1.13 2.17 -3.06%

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