[PGB] YoY Cumulative 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- 194.59%
YoY- 16.68%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 395,949 303,396 231,202 105,734 121,059 87,825 83,022 29.72%
PBT 14,859 11,793 17,558 13,626 10,475 9,524 10,063 6.70%
Tax -4,783 -5,005 -5,394 -4,971 -3,031 -2,733 -2,833 9.11%
NP 10,076 6,788 12,164 8,655 7,444 6,791 7,230 5.68%
-
NP to SH 8,514 5,624 11,775 8,658 7,420 6,751 7,238 2.74%
-
Tax Rate 32.19% 42.44% 30.72% 36.48% 28.94% 28.70% 28.15% -
Total Cost 385,873 296,608 219,038 97,079 113,615 81,034 75,792 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 - - - 3,048 2,698 2,667 2,285 -
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 2.93% 1.97% 4.90% 0.04% 3.86% 4.45% 5.74% -
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 24.18 22.12 18.85 8.67 10.77 10.54 10.90 14.19%
EPS 0.52 0.41 0.96 0.71 0.66 0.81 0.95 -9.55%
DPS 0.00 0.00 0.00 0.25 0.24 0.32 0.30 -
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 54.82 42.01 32.01 14.64 16.76 12.16 11.50 29.71%
EPS 1.18 0.78 1.63 1.20 1.03 0.93 1.00 2.79%
DPS 0.00 0.00 0.00 0.42 0.37 0.37 0.32 -
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 0.48 1.40 1.27 2.31 1.95 2.09 2.29 -22.91%
P/EPS 22.12 75.61 25.00 28.17 31.82 27.16 26.32 -2.85%
EY 4.52 1.32 4.00 3.55 3.14 3.68 3.80 2.93%
DY 0.00 0.00 0.00 1.25 1.14 1.45 1.20 -
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 0.39 1.33 1.83 2.31 1.67 1.80 2.29 -25.53%
P/EPS 18.27 71.95 35.94 28.17 27.27 23.46 26.32 -5.90%
EY 5.47 1.39 2.78 3.55 3.67 4.26 3.80 6.25%
DY 0.00 0.00 0.00 1.25 1.33 1.68 1.20 -
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