[PGB] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 3.1%
YoY- 16.04%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 718,837 642,159 523,784 276,929 281,746 174,223 188,244 25.00%
PBT -2,533 -36,780 11,466 28,386 23,760 22,733 20,377 -
Tax -11,658 998 -7,238 -8,270 -6,317 -5,767 -6,713 9.63%
NP -14,191 -35,782 4,228 20,116 17,443 16,966 13,664 -
-
NP to SH -18,502 -34,000 3,597 20,170 17,382 16,908 13,558 -
-
Tax Rate - - 63.13% 29.13% 26.59% 25.37% 32.94% -
Total Cost 733,028 677,941 519,556 256,813 264,303 157,257 174,580 27.00%
-
Net Worth 256,313 259,767 239,651 230,157 211,530 170,561 138,111 10.85%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 5,575 6,096 2,440 -
Div Payout % - - - - 32.08% 36.06% 18.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 256,313 259,767 239,651 230,157 211,530 170,561 138,111 10.85%
NOSH 1,673,063 1,424,164 1,256,693 1,229,473 1,204,615 1,059,387 799,259 13.09%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -1.97% -5.57% 0.81% 7.26% 6.19% 9.74% 7.26% -
ROE -7.22% -13.09% 1.50% 8.76% 8.22% 9.91% 9.82% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 42.97 45.09 41.68 22.52 23.39 16.45 23.55 10.53%
EPS -1.11 -2.39 0.29 1.64 1.44 1.60 1.70 -
DPS 0.00 0.00 0.00 0.00 0.46 0.58 0.31 -
NAPS 0.1532 0.1824 0.1907 0.1872 0.1756 0.161 0.1728 -1.98%
Adjusted Per Share Value based on latest NOSH - 1,229,473
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 106.36 95.01 77.50 40.97 41.69 25.78 27.85 25.01%
EPS -2.74 -5.03 0.53 2.98 2.57 2.50 2.01 -
DPS 0.00 0.00 0.00 0.00 0.82 0.90 0.36 -
NAPS 0.3792 0.3844 0.3546 0.3405 0.313 0.2524 0.2044 10.84%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.105 0.155 0.375 0.19 0.19 0.22 0.32 -
P/RPS 0.24 0.34 0.90 0.84 0.81 1.34 1.36 -25.09%
P/EPS -9.49 -6.49 131.01 11.58 13.17 13.78 18.86 -
EY -10.53 -15.40 0.76 8.63 7.59 7.25 5.30 -
DY 0.00 0.00 0.00 0.00 2.44 2.62 0.95 -
P/NAPS 0.69 0.85 1.97 1.01 1.08 1.37 1.85 -15.15%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 28/02/14 27/02/13 28/02/12 22/02/11 24/02/10 -
Price 0.085 0.15 0.405 0.20 0.20 0.25 0.26 -
P/RPS 0.20 0.33 0.97 0.89 0.86 1.52 1.10 -24.72%
P/EPS -7.69 -6.28 141.50 12.19 13.86 15.66 15.33 -
EY -13.01 -15.92 0.71 8.20 7.21 6.38 6.52 -
DY 0.00 0.00 0.00 0.00 2.31 2.30 1.17 -
P/NAPS 0.55 0.82 2.12 1.07 1.14 1.55 1.50 -15.39%

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