[PGB] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 1.79%
YoY- 17.66%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 471,894 274,949 226,769 195,467 196,685 168,727 54,877 43.08%
PBT 34,331 27,028 24,232 20,948 18,042 19,194 6,956 30.45%
Tax -9,904 -7,482 -5,587 -7,480 -6,787 -5,140 -1,595 35.53%
NP 24,427 19,546 18,645 13,468 11,255 14,054 5,361 28.72%
-
NP to SH 24,177 19,564 18,579 13,285 11,291 14,033 5,369 28.47%
-
Tax Rate 28.85% 27.68% 23.06% 35.71% 37.62% 26.78% 22.93% -
Total Cost 447,467 255,403 208,124 181,999 185,430 154,673 49,516 44.27%
-
Net Worth 248,772 219,445 205,788 164,699 0 0 59,887 26.76%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - 8,965 2,706 2,440 886 - -
Div Payout % - - 48.26% 20.37% 21.61% 6.32% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 248,772 219,445 205,788 164,699 0 0 59,887 26.76%
NOSH 1,244,482 1,217,115 1,196,444 1,068,780 813,333 409,436 260,380 29.75%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.18% 7.11% 8.22% 6.89% 5.72% 8.33% 9.77% -
ROE 9.72% 8.92% 9.03% 8.07% 0.00% 0.00% 8.97% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 37.92 22.59 18.95 18.29 24.18 41.21 21.08 10.27%
EPS 1.94 1.61 1.55 1.24 1.39 3.43 2.06 -0.99%
DPS 0.00 0.00 0.75 0.25 0.30 0.22 0.00 -
NAPS 0.1999 0.1803 0.172 0.1541 0.00 0.00 0.23 -2.30%
Adjusted Per Share Value based on latest NOSH - 1,068,780
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 65.34 38.07 31.40 27.06 27.23 23.36 7.60 43.08%
EPS 3.35 2.71 2.57 1.84 1.56 1.94 0.74 28.58%
DPS 0.00 0.00 1.24 0.37 0.34 0.12 0.00 -
NAPS 0.3444 0.3038 0.2849 0.228 0.00 0.00 0.0829 26.76%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.32 0.19 0.16 0.17 0.27 0.34 0.54 -
P/RPS 0.84 0.84 0.84 0.93 1.12 0.83 2.56 -16.93%
P/EPS 16.47 11.82 10.30 13.68 19.45 9.92 26.19 -7.43%
EY 6.07 8.46 9.71 7.31 5.14 10.08 3.82 8.01%
DY 0.00 0.00 4.68 1.49 1.11 0.64 0.00 -
P/NAPS 1.60 1.05 0.93 1.10 0.00 0.00 2.35 -6.20%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 21/11/12 21/11/11 15/11/10 19/11/09 21/11/08 27/11/07 -
Price 0.36 0.19 0.19 0.25 0.34 0.26 0.50 -
P/RPS 0.95 0.84 1.00 1.37 1.41 0.63 2.37 -14.12%
P/EPS 18.53 11.82 12.24 20.11 24.49 7.59 24.25 -4.38%
EY 5.40 8.46 8.17 4.97 4.08 13.18 4.12 4.60%
DY 0.00 0.00 3.94 1.01 0.88 0.83 0.00 -
P/NAPS 1.80 1.05 1.10 1.62 0.00 0.00 2.17 -3.06%

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