[PGB] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 134.05%
YoY- 36.0%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 282,772 395,949 303,396 231,202 105,734 121,059 87,825 21.49%
PBT 42,599 14,859 11,793 17,558 13,626 10,475 9,524 28.33%
Tax -87,525 -4,783 -5,005 -5,394 -4,971 -3,031 -2,733 78.10%
NP -44,926 10,076 6,788 12,164 8,655 7,444 6,791 -
-
NP to SH -47,312 8,514 5,624 11,775 8,658 7,420 6,751 -
-
Tax Rate 205.46% 32.19% 42.44% 30.72% 36.48% 28.94% 28.70% -
Total Cost 327,698 385,873 296,608 219,038 97,079 113,615 81,034 26.19%
-
Net Worth 228,384 290,294 285,726 240,406 21,888,888 192,470 151,855 7.03%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 3,048 2,698 2,667 -
Div Payout % - - - - 35.21% 36.36% 39.51% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 228,384 290,294 285,726 240,406 21,888,888 192,470 151,855 7.03%
NOSH 1,739,411 1,637,307 1,371,707 1,226,562 1,219,436 1,124,242 833,456 13.03%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -15.89% 2.54% 2.24% 5.26% 8.19% 6.15% 7.73% -
ROE -20.72% 2.93% 1.97% 4.90% 0.04% 3.86% 4.45% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.26 24.18 22.12 18.85 8.67 10.77 10.54 7.48%
EPS -2.72 0.52 0.41 0.96 0.71 0.66 0.81 -
DPS 0.00 0.00 0.00 0.00 0.25 0.24 0.32 -
NAPS 0.1313 0.1773 0.2083 0.196 17.95 0.1712 0.1822 -5.30%
Adjusted Per Share Value based on latest NOSH - 1,248,888
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 39.15 54.82 42.01 32.01 14.64 16.76 12.16 21.49%
EPS -6.55 1.18 0.78 1.63 1.20 1.03 0.93 -
DPS 0.00 0.00 0.00 0.00 0.42 0.37 0.37 -
NAPS 0.3162 0.4019 0.3956 0.3329 30.3069 0.2665 0.2103 7.02%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.07 0.115 0.31 0.24 0.20 0.21 0.22 -
P/RPS 0.43 0.48 1.40 1.27 2.31 1.95 2.09 -23.14%
P/EPS -2.57 22.12 75.61 25.00 28.17 31.82 27.16 -
EY -38.86 4.52 1.32 4.00 3.55 3.14 3.68 -
DY 0.00 0.00 0.00 0.00 1.25 1.14 1.45 -
P/NAPS 0.53 0.65 1.49 1.22 0.01 1.23 1.21 -12.84%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 19/08/15 27/08/14 20/08/13 28/08/12 23/08/11 16/08/10 -
Price 0.075 0.095 0.295 0.345 0.20 0.18 0.19 -
P/RPS 0.46 0.39 1.33 1.83 2.31 1.67 1.80 -20.32%
P/EPS -2.76 18.27 71.95 35.94 28.17 27.27 23.46 -
EY -36.27 5.47 1.39 2.78 3.55 3.67 4.26 -
DY 0.00 0.00 0.00 0.00 1.25 1.33 1.68 -
P/NAPS 0.57 0.54 1.42 1.76 0.01 1.05 1.04 -9.52%

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