[PGB] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 15.04%
YoY- 15.01%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 211,468 121,420 281,683 247,216 242,118 202,584 174,223 13.80%
PBT 27,252 18,356 23,800 24,588 20,950 14,920 22,733 12.86%
Tax -9,942 -6,612 -6,237 -7,430 -6,062 -4,160 -5,767 43.82%
NP 17,310 11,744 17,563 17,157 14,888 10,760 16,966 1.34%
-
NP to SH 17,316 11,756 17,502 17,072 14,840 10,752 16,908 1.60%
-
Tax Rate 36.48% 36.02% 26.21% 30.22% 28.94% 27.88% 25.37% -
Total Cost 194,158 109,676 264,120 230,058 227,230 191,824 157,257 15.10%
-
Net Worth 21,888,888 214,424 203,533 198,404 192,470 183,456 165,303 2505.68%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 6,097 - 2,781 3,691 5,396 - 3,285 51.08%
Div Payout % 35.21% - 15.89% 21.62% 36.36% - 19.43% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 21,888,888 214,424 203,533 198,404 192,470 183,456 165,303 2505.68%
NOSH 1,219,436 1,224,583 1,159,072 1,153,513 1,124,242 1,120,000 1,026,729 12.16%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.19% 9.67% 6.24% 6.94% 6.15% 5.31% 9.74% -
ROE 0.08% 5.48% 8.60% 8.60% 7.71% 5.86% 10.23% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.34 9.92 24.30 21.43 21.54 18.09 16.97 1.44%
EPS 1.42 0.96 1.51 1.48 1.32 0.96 1.64 -9.16%
DPS 0.50 0.00 0.24 0.32 0.48 0.00 0.32 34.68%
NAPS 17.95 0.1751 0.1756 0.172 0.1712 0.1638 0.161 2223.12%
Adjusted Per Share Value based on latest NOSH - 1,196,444
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 31.29 17.97 41.68 36.58 35.82 29.97 25.78 13.79%
EPS 2.56 1.74 2.59 2.53 2.20 1.59 2.50 1.59%
DPS 0.90 0.00 0.41 0.55 0.80 0.00 0.49 50.03%
NAPS 32.3871 0.3173 0.3012 0.2936 0.2848 0.2714 0.2446 2505.57%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.20 0.19 0.19 0.16 0.21 0.23 0.22 -
P/RPS 1.15 1.92 0.78 0.75 0.98 1.27 1.30 -7.85%
P/EPS 14.08 19.79 12.58 10.81 15.91 23.96 13.36 3.56%
EY 7.10 5.05 7.95 9.25 6.29 4.17 7.49 -3.50%
DY 2.50 0.00 1.26 2.00 2.29 0.00 1.45 43.83%
P/NAPS 0.01 1.09 1.08 0.93 1.23 1.40 1.37 -96.24%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 31/05/12 28/02/12 21/11/11 23/08/11 19/05/11 22/02/11 -
Price 0.20 0.20 0.20 0.19 0.18 0.23 0.25 -
P/RPS 1.15 2.02 0.82 0.89 0.84 1.27 1.47 -15.11%
P/EPS 14.08 20.83 13.25 12.84 13.64 23.96 15.18 -4.89%
EY 7.10 4.80 7.55 7.79 7.33 4.17 6.59 5.09%
DY 2.50 0.00 1.20 1.68 2.67 0.00 1.28 56.31%
P/NAPS 0.01 1.14 1.14 1.10 1.05 1.40 1.55 -96.54%

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