[PGB] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -6.01%
YoY- 1.99%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 346,724 261,455 189,449 186,142 234,258 79,711 32,275 48.48%
PBT 31,333 24,619 23,104 19,321 18,856 10,880 4,453 38.38%
Tax -9,134 -6,930 -5,809 -6,464 -6,298 -2,658 -1,097 42.32%
NP 22,199 17,689 17,295 12,857 12,558 8,222 3,356 36.97%
-
NP to SH 22,262 17,633 17,243 12,743 12,494 8,288 3,356 37.03%
-
Tax Rate 29.15% 28.15% 25.14% 33.46% 33.40% 24.43% 24.64% -
Total Cost 324,525 243,766 172,154 173,285 221,700 71,489 28,919 49.57%
-
Net Worth 234,370 214,424 183,456 14,823,707 117,775 0 33,783 38.06%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - 5,575 6,096 2,440 886 - - -
Div Payout % - 31.62% 35.36% 19.15% 7.10% - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 234,370 214,424 183,456 14,823,707 117,775 0 33,783 38.06%
NOSH 1,227,073 1,224,583 1,120,000 843,214 499,682 293,854 188,630 36.59%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.40% 6.77% 9.13% 6.91% 5.36% 10.31% 10.40% -
ROE 9.50% 8.22% 9.40% 0.09% 10.61% 0.00% 9.93% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 28.26 21.35 16.92 22.08 46.88 27.13 17.11 8.71%
EPS 1.81 1.44 1.54 1.51 2.50 2.82 1.78 0.27%
DPS 0.00 0.46 0.54 0.29 0.18 0.00 0.00 -
NAPS 0.191 0.1751 0.1638 17.58 0.2357 0.00 0.1791 1.07%
Adjusted Per Share Value based on latest NOSH - 843,214
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 51.30 38.69 28.03 27.54 34.66 11.79 4.78 48.46%
EPS 3.29 2.61 2.55 1.89 1.85 1.23 0.50 36.85%
DPS 0.00 0.82 0.90 0.36 0.13 0.00 0.00 -
NAPS 0.3468 0.3173 0.2714 21.9334 0.1743 0.00 0.05 38.05%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.205 0.19 0.23 0.26 0.28 0.28 0.52 -
P/RPS 0.73 0.89 1.36 1.18 0.60 1.03 3.04 -21.14%
P/EPS 11.30 13.20 14.94 17.20 11.20 9.93 29.23 -14.63%
EY 8.85 7.58 6.69 5.81 8.93 10.07 3.42 17.15%
DY 0.00 2.40 2.37 1.11 0.63 0.00 0.00 -
P/NAPS 1.07 1.09 1.40 0.01 1.19 0.00 2.90 -15.29%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 20/05/13 31/05/12 19/05/11 21/05/10 22/05/09 27/05/08 29/05/07 -
Price 0.265 0.20 0.23 0.25 0.29 0.30 0.48 -
P/RPS 0.94 0.94 1.36 1.13 0.62 1.11 2.81 -16.66%
P/EPS 14.61 13.89 14.94 16.54 11.60 10.64 26.98 -9.70%
EY 6.85 7.20 6.69 6.04 8.62 9.40 3.71 10.75%
DY 0.00 2.28 2.37 1.16 0.61 0.00 0.00 -
P/NAPS 1.39 1.14 1.40 0.01 1.23 0.00 2.68 -10.35%

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