[PGB] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.82%
YoY- 23.58%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 490,085 738,181 632,307 471,894 274,949 226,769 195,467 16.53%
PBT -87,117 -28,661 5,263 34,331 27,028 24,232 20,948 -
Tax -6,518 677 -6,867 -9,904 -7,482 -5,587 -7,480 -2.26%
NP -93,635 -27,984 -1,604 24,427 19,546 18,645 13,468 -
-
NP to SH -97,130 -30,062 -834 24,177 19,564 18,579 13,285 -
-
Tax Rate - - 130.48% 28.85% 27.68% 23.06% 35.71% -
Total Cost 583,720 766,165 633,911 447,467 255,403 208,124 181,999 21.41%
-
Net Worth 20,901,656 291,091 311,433 248,772 219,445 205,788 164,699 124.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - 8,965 2,706 -
Div Payout % - - - - - 48.26% 20.37% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 20,901,656 291,091 311,433 248,772 219,445 205,788 164,699 124.00%
NOSH 1,736,018 1,664,333 1,396,562 1,244,482 1,217,115 1,196,444 1,068,780 8.41%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -19.11% -3.79% -0.25% 5.18% 7.11% 8.22% 6.89% -
ROE -0.46% -10.33% -0.27% 9.72% 8.92% 9.03% 8.07% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 28.23 44.35 45.28 37.92 22.59 18.95 18.29 7.49%
EPS -5.59 -1.81 -0.06 1.94 1.61 1.55 1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.25 -
NAPS 12.04 0.1749 0.223 0.1999 0.1803 0.172 0.1541 106.62%
Adjusted Per Share Value based on latest NOSH - 1,244,482
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 72.51 109.22 93.56 69.82 40.68 33.55 28.92 16.53%
EPS -14.37 -4.45 -0.12 3.58 2.89 2.75 1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 1.33 0.40 -
NAPS 30.9264 0.4307 0.4608 0.3681 0.3247 0.3045 0.2437 124.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.065 0.10 0.285 0.32 0.19 0.16 0.17 -
P/RPS 0.23 0.23 0.63 0.84 0.84 0.84 0.93 -20.75%
P/EPS -1.16 -5.54 -477.24 16.47 11.82 10.30 13.68 -
EY -86.08 -18.06 -0.21 6.07 8.46 9.71 7.31 -
DY 0.00 0.00 0.00 0.00 0.00 4.68 1.49 -
P/NAPS 0.01 0.57 1.28 1.60 1.05 0.93 1.10 -54.28%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 24/11/15 25/11/14 19/11/13 21/11/12 21/11/11 15/11/10 -
Price 0.055 0.105 0.215 0.36 0.19 0.19 0.25 -
P/RPS 0.19 0.24 0.47 0.95 0.84 1.00 1.37 -28.03%
P/EPS -0.98 -5.81 -360.03 18.53 11.82 12.24 20.11 -
EY -101.73 -17.20 -0.28 5.40 8.46 8.17 4.97 -
DY 0.00 0.00 0.00 0.00 0.00 3.94 1.01 -
P/NAPS 0.00 0.60 0.96 1.80 1.05 1.10 1.62 -

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