[PGB] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 73.09%
YoY- 17.04%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 231,202 100,150 276,929 178,615 105,734 30,355 281,683 -12.34%
PBT 17,558 7,536 28,386 21,708 13,626 4,589 23,800 -18.36%
Tax -5,394 -2,517 -8,270 -6,737 -4,971 -1,653 -6,237 -9.23%
NP 12,164 5,019 20,116 14,971 8,655 2,936 17,563 -21.73%
-
NP to SH 11,775 5,031 20,171 14,986 8,658 2,939 17,502 -23.23%
-
Tax Rate 30.72% 33.40% 29.13% 31.03% 36.48% 36.02% 26.21% -
Total Cost 219,038 95,131 256,813 163,644 97,079 27,419 264,120 -11.74%
-
Net Worth 240,406 234,370 228,581 219,672 21,888,888 214,424 203,533 11.75%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 3,045 3,048 - 2,781 -
Div Payout % - - - 20.33% 35.21% - 15.89% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 240,406 234,370 228,581 219,672 21,888,888 214,424 203,533 11.75%
NOSH 1,226,562 1,227,073 1,221,055 1,218,373 1,219,436 1,224,583 1,159,072 3.84%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.26% 5.01% 7.26% 8.38% 8.19% 9.67% 6.24% -
ROE 4.90% 2.15% 8.82% 6.82% 0.04% 1.37% 8.60% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.85 8.16 22.68 14.66 8.67 2.48 24.30 -15.58%
EPS 0.96 0.41 1.65 1.23 0.71 0.24 1.51 -26.08%
DPS 0.00 0.00 0.00 0.25 0.25 0.00 0.24 -
NAPS 0.196 0.191 0.1872 0.1803 17.95 0.1751 0.1756 7.60%
Adjusted Per Share Value based on latest NOSH - 1,217,115
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 34.21 14.82 40.97 26.43 15.64 4.49 41.68 -12.34%
EPS 1.74 0.74 2.98 2.22 1.28 0.43 2.59 -23.31%
DPS 0.00 0.00 0.00 0.45 0.45 0.00 0.41 -
NAPS 0.3557 0.3468 0.3382 0.325 32.3871 0.3173 0.3012 11.73%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.24 0.205 0.19 0.19 0.20 0.19 0.19 -
P/RPS 1.27 2.51 0.84 1.30 2.31 7.66 0.78 38.44%
P/EPS 25.00 50.00 11.50 15.45 28.17 79.17 12.58 58.13%
EY 4.00 2.00 8.69 6.47 3.55 1.26 7.95 -36.76%
DY 0.00 0.00 0.00 1.32 1.25 0.00 1.26 -
P/NAPS 1.22 1.07 1.01 1.05 0.01 1.09 1.08 8.47%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 20/05/13 27/02/13 21/11/12 28/08/12 31/05/12 28/02/12 -
Price 0.345 0.265 0.20 0.19 0.20 0.20 0.20 -
P/RPS 1.83 3.25 0.88 1.30 2.31 8.07 0.82 70.85%
P/EPS 35.94 64.63 12.11 15.45 28.17 83.33 13.25 94.61%
EY 2.78 1.55 8.26 6.47 3.55 1.20 7.55 -48.65%
DY 0.00 0.00 0.00 1.32 1.25 0.00 1.20 -
P/NAPS 1.76 1.39 1.07 1.05 0.01 1.14 1.14 33.61%

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