[PGB] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 0.95%
YoY- 15.25%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 498,108 462,404 400,600 276,929 238,153 211,468 121,420 156.04%
PBT 36,870 35,116 30,144 28,386 28,944 27,252 18,356 59.12%
Tax -11,161 -10,788 -10,068 -8,270 -8,982 -9,942 -6,612 41.72%
NP 25,709 24,328 20,076 20,116 19,961 17,310 11,744 68.51%
-
NP to SH 25,324 23,550 20,124 20,171 19,981 17,316 11,756 66.71%
-
Tax Rate 30.27% 30.72% 33.40% 29.13% 31.03% 36.48% 36.02% -
Total Cost 472,398 438,076 380,524 256,813 218,192 194,158 109,676 164.49%
-
Net Worth 246,539 240,406 234,370 228,581 219,672 21,888,888 214,424 9.74%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 4,061 6,097 - -
Div Payout % - - - - 20.33% 35.21% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 246,539 240,406 234,370 228,581 219,672 21,888,888 214,424 9.74%
NOSH 1,233,311 1,226,562 1,227,073 1,221,055 1,218,373 1,219,436 1,224,583 0.47%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.16% 5.26% 5.01% 7.26% 8.38% 8.19% 9.67% -
ROE 10.27% 9.80% 8.59% 8.82% 9.10% 0.08% 5.48% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 40.39 37.70 32.65 22.68 19.55 17.34 9.92 154.76%
EPS 2.05 1.92 1.64 1.65 1.64 1.42 0.96 65.75%
DPS 0.00 0.00 0.00 0.00 0.33 0.50 0.00 -
NAPS 0.1999 0.196 0.191 0.1872 0.1803 17.95 0.1751 9.22%
Adjusted Per Share Value based on latest NOSH - 1,229,473
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 73.70 68.42 59.27 40.97 35.24 31.29 17.97 156.00%
EPS 3.75 3.48 2.98 2.98 2.96 2.56 1.74 66.77%
DPS 0.00 0.00 0.00 0.00 0.60 0.90 0.00 -
NAPS 0.3648 0.3557 0.3468 0.3382 0.325 32.3871 0.3173 9.73%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.32 0.24 0.205 0.19 0.19 0.20 0.19 -
P/RPS 0.79 0.64 0.63 0.84 0.97 1.15 1.92 -44.64%
P/EPS 15.58 12.50 12.50 11.50 11.59 14.08 19.79 -14.72%
EY 6.42 8.00 8.00 8.69 8.63 7.10 5.05 17.33%
DY 0.00 0.00 0.00 0.00 1.75 2.50 0.00 -
P/NAPS 1.60 1.22 1.07 1.01 1.05 0.01 1.09 29.13%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 20/08/13 20/05/13 27/02/13 21/11/12 28/08/12 31/05/12 -
Price 0.36 0.345 0.265 0.20 0.19 0.20 0.20 -
P/RPS 0.89 0.92 0.81 0.88 0.97 1.15 2.02 -42.06%
P/EPS 17.53 17.97 16.16 12.11 11.59 14.08 20.83 -10.85%
EY 5.70 5.57 6.19 8.26 8.63 7.10 4.80 12.12%
DY 0.00 0.00 0.00 0.00 1.75 2.50 0.00 -
P/NAPS 1.80 1.76 1.39 1.07 1.05 0.01 1.14 35.55%

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