[PGB] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 15.04%
YoY- 15.01%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 642,804 498,108 238,153 247,216 177,152 167,524 204,404 21.03%
PBT 28,600 36,870 28,944 24,588 22,588 21,826 22,149 4.35%
Tax -10,666 -11,161 -8,982 -7,430 -7,669 -6,646 -5,778 10.75%
NP 17,933 25,709 19,961 17,157 14,918 15,180 16,370 1.53%
-
NP to SH 19,416 25,324 19,981 17,072 14,844 15,181 16,349 2.90%
-
Tax Rate 37.29% 30.27% 31.03% 30.22% 33.95% 30.45% 26.09% -
Total Cost 624,870 472,398 218,192 230,058 162,233 152,344 188,033 22.14%
-
Net Worth 309,269 246,539 219,672 198,404 157,394 0 76,612 26.17%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 309,269 246,539 219,672 198,404 157,394 0 76,612 26.17%
NOSH 1,386,857 1,233,311 1,218,373 1,153,513 1,021,376 779,862 334,114 26.75%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 2.79% 5.16% 8.38% 6.94% 8.42% 9.06% 8.01% -
ROE 6.28% 10.27% 9.10% 8.60% 9.43% 0.00% 21.34% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 46.35 40.39 19.55 21.43 17.34 21.48 61.18 -4.51%
EPS 1.40 2.05 1.64 1.48 1.45 1.60 4.89 -18.80%
DPS 0.00 0.00 0.33 0.32 0.43 0.40 0.40 -
NAPS 0.223 0.1999 0.1803 0.172 0.1541 0.00 0.2293 -0.46%
Adjusted Per Share Value based on latest NOSH - 1,196,444
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 89.00 68.97 32.97 34.23 24.53 23.20 28.30 21.03%
EPS 2.69 3.51 2.77 2.36 2.06 2.10 2.26 2.94%
DPS 0.00 0.00 0.56 0.51 0.60 0.43 0.19 -
NAPS 0.4282 0.3414 0.3042 0.2747 0.2179 0.00 0.1061 26.16%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.285 0.32 0.19 0.16 0.17 0.27 0.34 -
P/RPS 0.61 0.79 0.97 0.75 0.98 1.26 0.56 1.43%
P/EPS 20.36 15.58 11.59 10.81 11.70 13.87 6.95 19.60%
EY 4.91 6.42 8.63 9.25 8.55 7.21 14.39 -16.40%
DY 0.00 0.00 1.75 2.00 2.51 1.48 1.18 -
P/NAPS 1.28 1.60 1.05 0.93 1.10 0.00 1.48 -2.38%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 19/11/13 21/11/12 21/11/11 15/11/10 19/11/09 21/11/08 -
Price 0.215 0.36 0.19 0.19 0.25 0.34 0.26 -
P/RPS 0.46 0.89 0.97 0.89 1.44 1.58 0.42 1.52%
P/EPS 15.36 17.53 11.59 12.84 17.20 17.47 5.31 19.35%
EY 6.51 5.70 8.63 7.79 5.81 5.73 18.82 -16.20%
DY 0.00 0.00 1.75 1.68 1.71 1.18 1.54 -
P/NAPS 0.96 1.80 1.05 1.10 1.62 0.00 1.13 -2.67%

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