[PGB] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -84.1%
YoY- 13.85%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 281,683 185,412 121,059 50,646 174,223 132,864 87,825 117.02%
PBT 23,800 18,441 10,475 3,730 22,733 16,941 9,524 83.84%
Tax -6,237 -5,573 -3,031 -1,040 -5,767 -5,752 -2,733 73.07%
NP 17,563 12,868 7,444 2,690 16,966 11,189 6,791 88.08%
-
NP to SH 17,502 12,804 7,420 2,688 16,908 11,133 6,751 88.39%
-
Tax Rate 26.21% 30.22% 28.94% 27.88% 25.37% 33.95% 28.70% -
Total Cost 264,120 172,544 113,615 47,956 157,257 121,675 81,034 119.35%
-
Net Worth 203,533 198,404 192,470 183,456 165,303 157,394 151,855 21.49%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,781 2,768 2,698 - 3,285 3,268 2,667 2.82%
Div Payout % 15.89% 21.62% 36.36% - 19.43% 29.36% 39.51% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 203,533 198,404 192,470 183,456 165,303 157,394 151,855 21.49%
NOSH 1,159,072 1,153,513 1,124,242 1,120,000 1,026,729 1,021,376 833,456 24.51%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.24% 6.94% 6.15% 5.31% 9.74% 8.42% 7.73% -
ROE 8.60% 6.45% 3.86% 1.47% 10.23% 7.07% 4.45% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 24.30 16.07 10.77 4.52 16.97 13.01 10.54 74.25%
EPS 1.51 1.11 0.66 0.24 1.64 1.09 0.81 51.29%
DPS 0.24 0.24 0.24 0.00 0.32 0.32 0.32 -17.40%
NAPS 0.1756 0.172 0.1712 0.1638 0.161 0.1541 0.1822 -2.42%
Adjusted Per Share Value based on latest NOSH - 1,120,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 41.68 27.43 17.91 7.49 25.78 19.66 12.99 117.08%
EPS 2.59 1.89 1.10 0.40 2.50 1.65 1.00 88.26%
DPS 0.41 0.41 0.40 0.00 0.49 0.48 0.39 3.38%
NAPS 0.3012 0.2936 0.2848 0.2714 0.2446 0.2329 0.2247 21.50%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.19 0.16 0.21 0.23 0.22 0.17 0.22 -
P/RPS 0.78 1.00 1.95 5.09 1.30 1.31 2.09 -48.07%
P/EPS 12.58 14.41 31.82 95.83 13.36 15.60 27.16 -40.05%
EY 7.95 6.94 3.14 1.04 7.49 6.41 3.68 66.87%
DY 1.26 1.50 1.14 0.00 1.45 1.88 1.45 -8.91%
P/NAPS 1.08 0.93 1.23 1.40 1.37 1.10 1.21 -7.27%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 23/08/11 19/05/11 22/02/11 15/11/10 16/08/10 -
Price 0.20 0.19 0.18 0.23 0.25 0.25 0.19 -
P/RPS 0.82 1.18 1.67 5.09 1.47 1.92 1.80 -40.70%
P/EPS 13.25 17.12 27.27 95.83 15.18 22.94 23.46 -31.60%
EY 7.55 5.84 3.67 1.04 6.59 4.36 4.26 46.29%
DY 1.20 1.26 1.33 0.00 1.28 1.28 1.68 -20.04%
P/NAPS 1.14 1.10 1.05 1.40 1.55 1.62 1.04 6.29%

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