[PGB] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 13.9%
YoY- 24.89%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 247,216 242,118 202,584 174,223 177,152 175,650 141,680 44.88%
PBT 24,588 20,950 14,920 22,733 22,588 19,048 13,436 49.55%
Tax -7,430 -6,062 -4,160 -5,767 -7,669 -5,466 -3,992 51.25%
NP 17,157 14,888 10,760 16,966 14,918 13,582 9,444 48.83%
-
NP to SH 17,072 14,840 10,752 16,908 14,844 13,502 9,444 48.34%
-
Tax Rate 30.22% 28.94% 27.88% 25.37% 33.95% 28.70% 29.71% -
Total Cost 230,058 227,230 191,824 157,257 162,233 162,068 132,236 44.60%
-
Net Worth 198,404 192,470 183,456 165,303 157,394 151,855 14,823,707 -94.34%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 3,691 5,396 - 3,285 4,357 5,334 - -
Div Payout % 21.62% 36.36% - 19.43% 29.36% 39.51% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 198,404 192,470 183,456 165,303 157,394 151,855 14,823,707 -94.34%
NOSH 1,153,513 1,124,242 1,120,000 1,026,729 1,021,376 833,456 843,214 23.20%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.94% 6.15% 5.31% 9.74% 8.42% 7.73% 6.67% -
ROE 8.60% 7.71% 5.86% 10.23% 9.43% 8.89% 0.06% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 21.43 21.54 18.09 16.97 17.34 21.07 16.80 17.60%
EPS 1.48 1.32 0.96 1.64 1.45 1.62 1.12 20.39%
DPS 0.32 0.48 0.00 0.32 0.43 0.64 0.00 -
NAPS 0.172 0.1712 0.1638 0.161 0.1541 0.1822 17.58 -95.41%
Adjusted Per Share Value based on latest NOSH - 1,059,387
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 36.58 35.82 29.97 25.78 26.21 25.99 20.96 44.90%
EPS 2.53 2.20 1.59 2.50 2.20 2.00 1.40 48.31%
DPS 0.55 0.80 0.00 0.49 0.64 0.79 0.00 -
NAPS 0.2936 0.2848 0.2714 0.2446 0.2329 0.2247 21.9334 -94.34%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.16 0.21 0.23 0.22 0.17 0.22 0.26 -
P/RPS 0.75 0.98 1.27 1.30 0.98 1.04 1.55 -38.33%
P/EPS 10.81 15.91 23.96 13.36 11.70 13.58 23.21 -39.88%
EY 9.25 6.29 4.17 7.49 8.55 7.36 4.31 66.30%
DY 2.00 2.29 0.00 1.45 2.51 2.91 0.00 -
P/NAPS 0.93 1.23 1.40 1.37 1.10 1.21 0.01 1947.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 23/08/11 19/05/11 22/02/11 15/11/10 16/08/10 21/05/10 -
Price 0.19 0.18 0.23 0.25 0.25 0.19 0.25 -
P/RPS 0.89 0.84 1.27 1.47 1.44 0.90 1.49 -29.05%
P/EPS 12.84 13.64 23.96 15.18 17.20 11.73 22.32 -30.80%
EY 7.79 7.33 4.17 6.59 5.81 8.53 4.48 44.55%
DY 1.68 2.67 0.00 1.28 1.71 3.37 0.00 -
P/NAPS 1.10 1.05 1.40 1.55 1.62 1.04 0.01 2189.21%

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