[PGB] QoQ Annualized Quarter 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- 7.53%
YoY- 26.74%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 606,792 517,228 513,537 498,108 462,404 400,600 276,929 68.94%
PBT 23,586 12,076 12,118 36,870 35,116 30,144 28,386 -11.64%
Tax -10,010 -8,080 -8,052 -11,161 -10,788 -10,068 -8,270 13.61%
NP 13,576 3,996 4,066 25,709 24,328 20,076 20,116 -23.11%
-
NP to SH 11,248 3,796 3,410 25,324 23,550 20,124 20,171 -32.32%
-
Tax Rate 42.44% 66.91% 66.45% 30.27% 30.72% 33.40% 29.13% -
Total Cost 593,216 513,232 509,471 472,398 438,076 380,524 256,813 75.01%
-
Net Worth 285,726 281,039 240,847 246,539 240,406 234,370 228,581 16.08%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 285,726 281,039 240,847 246,539 240,406 234,370 228,581 16.08%
NOSH 1,371,707 1,355,714 1,262,962 1,233,311 1,226,562 1,227,073 1,221,055 8.08%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.24% 0.77% 0.79% 5.16% 5.26% 5.01% 7.26% -
ROE 3.94% 1.35% 1.42% 10.27% 9.80% 8.59% 8.82% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 44.24 38.15 40.66 40.39 37.70 32.65 22.68 56.30%
EPS 0.82 0.28 0.27 2.05 1.92 1.64 1.65 -37.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2083 0.2073 0.1907 0.1999 0.196 0.191 0.1872 7.40%
Adjusted Per Share Value based on latest NOSH - 1,244,482
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 89.78 76.53 75.98 73.70 68.42 59.27 40.97 68.95%
EPS 1.66 0.56 0.50 3.75 3.48 2.98 2.98 -32.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4228 0.4158 0.3564 0.3648 0.3557 0.3468 0.3382 16.09%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.31 0.315 0.375 0.32 0.24 0.205 0.19 -
P/RPS 0.70 0.83 0.92 0.79 0.64 0.63 0.84 -11.47%
P/EPS 37.80 112.50 138.89 15.58 12.50 12.50 11.50 121.55%
EY 2.65 0.89 0.72 6.42 8.00 8.00 8.69 -54.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.52 1.97 1.60 1.22 1.07 1.01 29.68%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 28/02/14 19/11/13 20/08/13 20/05/13 27/02/13 -
Price 0.295 0.32 0.405 0.36 0.345 0.265 0.20 -
P/RPS 0.67 0.84 1.00 0.89 0.92 0.81 0.88 -16.66%
P/EPS 35.98 114.29 150.00 17.53 17.97 16.16 12.11 107.08%
EY 2.78 0.88 0.67 5.70 5.57 6.19 8.26 -51.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.54 2.12 1.80 1.76 1.39 1.07 20.82%

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