[PGB] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 86.28%
YoY- 7.53%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 131,052 75,379 70,413 52,406 45,500 56,101 7,316 61.68%
PBT 10,022 9,036 6,744 6,165 5,637 9,022 1,030 46.06%
Tax -2,877 -3,318 -1,990 -1,735 -1,575 -2,445 -68 86.56%
NP 7,145 5,718 4,754 4,430 4,062 6,577 962 39.63%
-
NP to SH 6,744 5,718 4,732 4,398 4,090 6,534 962 38.30%
-
Tax Rate 28.71% 36.72% 29.51% 28.14% 27.94% 27.10% 6.60% -
Total Cost 123,907 69,661 65,659 47,976 41,438 49,524 6,354 63.98%
-
Net Worth 244,782 21,837,894 192,885 154,099 130,172 110,811 3,474,517 -35.70%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 3,041 2,704 2,706 2,359 886 - -
Div Payout % - 53.19% 57.14% 61.54% 57.69% 13.57% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 244,782 21,837,894 192,885 154,099 130,172 110,811 3,474,517 -35.70%
NOSH 1,248,888 1,216,595 1,126,666 845,769 786,538 295,656 188,627 36.99%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.45% 7.59% 6.75% 8.45% 8.93% 11.72% 13.15% -
ROE 2.76% 0.03% 2.45% 2.85% 3.14% 5.90% 0.03% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 10.49 6.20 6.25 6.20 5.78 18.98 3.88 18.01%
EPS 0.54 0.47 0.42 0.52 0.52 2.21 0.51 0.95%
DPS 0.00 0.25 0.24 0.32 0.30 0.30 0.00 -
NAPS 0.196 17.95 0.1712 0.1822 0.1655 0.3748 18.42 -53.06%
Adjusted Per Share Value based on latest NOSH - 845,769
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 18.15 10.44 9.75 7.26 6.30 7.77 1.01 61.77%
EPS 0.93 0.79 0.66 0.61 0.57 0.90 0.13 38.76%
DPS 0.00 0.42 0.37 0.37 0.33 0.12 0.00 -
NAPS 0.3389 30.2363 0.2671 0.2134 0.1802 0.1534 4.8107 -35.70%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.24 0.20 0.21 0.22 0.25 0.30 0.58 -
P/RPS 2.29 3.23 3.36 3.55 4.32 1.58 14.95 -26.83%
P/EPS 44.44 42.55 50.00 42.31 48.08 13.57 113.73 -14.48%
EY 2.25 2.35 2.00 2.36 2.08 7.37 0.88 16.91%
DY 0.00 1.25 1.14 1.45 1.20 1.00 0.00 -
P/NAPS 1.22 0.01 1.23 1.21 1.51 0.80 0.03 85.33%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 28/08/12 23/08/11 16/08/10 19/08/09 27/08/08 23/08/07 -
Price 0.345 0.20 0.18 0.19 0.25 0.38 0.54 -
P/RPS 3.29 3.23 2.88 3.07 4.32 2.00 13.92 -21.35%
P/EPS 63.89 42.55 42.86 36.54 48.08 17.19 105.88 -8.06%
EY 1.57 2.35 2.33 2.74 2.08 5.82 0.94 8.91%
DY 0.00 1.25 1.33 1.68 1.20 0.79 0.00 -
P/NAPS 1.76 0.01 1.05 1.04 1.51 1.01 0.03 96.99%

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