[PGB] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 42.97%
YoY- -6.73%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 202,584 174,223 177,152 175,650 141,680 188,244 167,524 13.51%
PBT 14,920 22,733 22,588 19,048 13,436 20,377 21,826 -22.41%
Tax -4,160 -5,767 -7,669 -5,466 -3,992 -6,713 -6,646 -26.84%
NP 10,760 16,966 14,918 13,582 9,444 13,664 15,180 -20.51%
-
NP to SH 10,752 16,908 14,844 13,502 9,444 13,538 15,181 -20.56%
-
Tax Rate 27.88% 25.37% 33.95% 28.70% 29.71% 32.94% 30.45% -
Total Cost 191,824 157,257 162,233 162,068 132,236 174,580 152,344 16.62%
-
Net Worth 183,456 165,303 157,394 151,855 14,823,707 135,283 0 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 3,285 4,357 5,334 - 2,348 3,119 -
Div Payout % - 19.43% 29.36% 39.51% - 17.35% 20.55% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 183,456 165,303 157,394 151,855 14,823,707 135,283 0 -
NOSH 1,120,000 1,026,729 1,021,376 833,456 843,214 782,890 779,862 27.31%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.31% 9.74% 8.42% 7.73% 6.67% 7.26% 9.06% -
ROE 5.86% 10.23% 9.43% 8.89% 0.06% 10.01% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 18.09 16.97 17.34 21.07 16.80 24.04 21.48 -10.82%
EPS 0.96 1.64 1.45 1.62 1.12 1.41 1.60 -28.88%
DPS 0.00 0.32 0.43 0.64 0.00 0.30 0.40 -
NAPS 0.1638 0.161 0.1541 0.1822 17.58 0.1728 0.00 -
Adjusted Per Share Value based on latest NOSH - 845,769
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 29.97 25.78 26.21 25.99 20.96 27.85 24.79 13.49%
EPS 1.59 2.50 2.20 2.00 1.40 2.00 2.25 -20.67%
DPS 0.00 0.49 0.64 0.79 0.00 0.35 0.46 -
NAPS 0.2714 0.2446 0.2329 0.2247 21.9334 0.2002 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.23 0.22 0.17 0.22 0.26 0.32 0.27 -
P/RPS 1.27 1.30 0.98 1.04 1.55 1.33 1.26 0.52%
P/EPS 23.96 13.36 11.70 13.58 23.21 18.51 13.87 44.01%
EY 4.17 7.49 8.55 7.36 4.31 5.40 7.21 -30.60%
DY 0.00 1.45 2.51 2.91 0.00 0.94 1.48 -
P/NAPS 1.40 1.37 1.10 1.21 0.01 1.85 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 22/02/11 15/11/10 16/08/10 21/05/10 24/02/10 19/11/09 -
Price 0.23 0.25 0.25 0.19 0.25 0.26 0.34 -
P/RPS 1.27 1.47 1.44 0.90 1.49 1.08 1.58 -13.56%
P/EPS 23.96 15.18 17.20 11.73 22.32 15.04 17.47 23.46%
EY 4.17 6.59 5.81 8.53 4.48 6.65 5.73 -19.10%
DY 0.00 1.28 1.71 3.37 0.00 1.15 1.18 -
P/NAPS 1.40 1.55 1.62 1.04 0.01 1.50 0.00 -

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