[PGB] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 72.62%
YoY- -23.33%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 239,017 465,830 770,833 642,804 498,108 238,153 247,216 -0.56%
PBT 6,454 -73,353 39,425 28,600 36,870 28,944 24,588 -19.96%
Tax -4,292 -4,242 -11,094 -10,666 -11,161 -8,982 -7,430 -8.73%
NP 2,162 -77,596 28,330 17,933 25,709 19,961 17,157 -29.17%
-
NP to SH -964 -80,170 24,666 19,416 25,324 19,981 17,072 -
-
Tax Rate 66.50% - 28.14% 37.29% 30.27% 31.03% 30.22% -
Total Cost 236,854 543,426 742,502 624,870 472,398 218,192 230,058 0.48%
-
Net Worth 52,514 20,901,656 288,897 309,269 246,539 219,672 198,404 -19.85%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - 4,061 3,691 -
Div Payout % - - - - - 20.33% 21.62% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 52,514 20,901,656 288,897 309,269 246,539 219,672 198,404 -19.85%
NOSH 1,909,622 1,853,020 1,651,785 1,386,857 1,233,311 1,218,373 1,153,513 8.75%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 0.90% -16.66% 3.68% 2.79% 5.16% 8.38% 6.94% -
ROE -1.84% -0.38% 8.54% 6.28% 10.27% 9.10% 8.60% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.52 26.83 46.67 46.35 40.39 19.55 21.43 -8.56%
EPS -0.05 -4.51 1.49 1.40 2.05 1.64 1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.33 0.32 -
NAPS 0.0275 12.04 0.1749 0.223 0.1999 0.1803 0.172 -26.30%
Adjusted Per Share Value based on latest NOSH - 1,396,562
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 33.09 64.50 106.73 89.00 68.97 32.97 34.23 -0.56%
EPS -0.13 -11.10 3.42 2.69 3.51 2.77 2.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.56 0.51 -
NAPS 0.0727 28.94 0.40 0.4282 0.3414 0.3042 0.2747 -19.85%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.075 0.065 0.10 0.285 0.32 0.19 0.16 -
P/RPS 0.60 0.24 0.21 0.61 0.79 0.97 0.75 -3.64%
P/EPS -148.57 -1.41 6.70 20.36 15.58 11.59 10.81 -
EY -0.67 -71.05 14.93 4.91 6.42 8.63 9.25 -
DY 0.00 0.00 0.00 0.00 0.00 1.75 2.00 -
P/NAPS 2.73 0.01 0.57 1.28 1.60 1.05 0.93 19.63%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 29/11/16 24/11/15 25/11/14 19/11/13 21/11/12 21/11/11 -
Price 0.075 0.055 0.105 0.215 0.36 0.19 0.19 -
P/RPS 0.60 0.20 0.22 0.46 0.89 0.97 0.89 -6.35%
P/EPS -148.57 -1.19 7.03 15.36 17.53 11.59 12.84 -
EY -0.67 -83.97 14.22 6.51 5.70 8.63 7.79 -
DY 0.00 0.00 0.00 0.00 0.00 1.75 1.68 -
P/NAPS 2.73 0.00 0.60 0.96 1.80 1.05 1.10 16.34%

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