[PGB] YoY TTM 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- 4.61%
YoY- 25.08%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 605,660 734,712 595,978 402,397 266,421 207,456 193,048 20.97%
PBT -59,991 -33,715 5,701 32,319 26,911 23,683 19,886 -
Tax -9,202 1,221 -6,849 -8,693 -8,258 -6,064 -6,661 5.52%
NP -69,193 -32,494 -1,148 23,626 18,653 17,619 13,225 -
-
NP to SH -74,328 -31,110 -2,554 23,288 18,619 17,577 13,051 -
-
Tax Rate - - 120.14% 26.90% 30.69% 25.60% 33.50% -
Total Cost 674,853 767,206 597,126 378,771 247,768 189,837 179,823 24.63%
-
Net Worth 228,563 293,515 286,412 244,782 21,837,894 192,885 154,099 6.78%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 2,871 6,094 5,146 -
Div Payout % - - - - 15.42% 34.67% 39.43% -
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 228,563 293,515 286,412 244,782 21,837,894 192,885 154,099 6.78%
NOSH 1,740,769 1,655,471 1,374,999 1,248,888 1,216,595 1,126,666 845,769 12.77%
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 -11.42% -4.42% -0.19% 5.87% 7.00% 8.49% 6.85% -
ROE -32.52% -10.60% -0.89% 9.51% 0.09% 9.11% 8.47% -
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 34.79 44.38 43.34 32.22 21.90 18.41 22.83 7.26%
EPS -4.27 -1.88 -0.19 1.86 1.53 1.56 1.54 -
DPS 0.00 0.00 0.00 0.00 0.24 0.54 0.61 -
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 89.61 108.71 88.18 59.54 39.42 30.70 28.56 20.97%
EPS -11.00 -4.60 -0.38 3.45 2.75 2.60 1.93 -
DPS 0.00 0.00 0.00 0.00 0.42 0.90 0.76 -
NAPS 0.3382 0.4343 0.4238 0.3622 32.3116 0.2854 0.228 6.78%
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 0.20 0.26 0.72 0.74 0.91 1.14 0.96 -22.98%
P/EPS -1.64 -6.12 -166.90 12.87 13.07 13.46 14.26 -
EY -61.00 -16.34 -0.60 7.77 7.65 7.43 7.01 -
DY 0.00 0.00 0.00 0.00 1.20 2.58 2.77 -
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 0.22 0.21 0.68 1.07 0.91 0.98 0.83 -19.83%
P/EPS -1.76 -5.06 -158.82 18.50 13.07 11.54 12.31 -
EY -56.93 -19.78 -0.63 5.40 7.65 8.67 8.12 -
DY 0.00 0.00 0.00 0.00 1.20 3.00 3.20 -
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