[PGB] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 94.56%
YoY- 20.84%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 100,150 98,314 72,881 75,379 30,355 96,271 64,353 34.25%
PBT 7,536 6,678 8,083 9,036 4,589 5,359 7,966 -3.62%
Tax -2,517 -1,533 -1,766 -3,318 -1,653 -664 -2,542 -0.65%
NP 5,019 5,145 6,317 5,718 2,936 4,695 5,424 -5.03%
-
NP to SH 5,031 5,184 6,329 5,718 2,939 4,698 5,384 -4.41%
-
Tax Rate 33.40% 22.96% 21.85% 36.72% 36.02% 12.39% 31.91% -
Total Cost 95,131 93,169 66,564 69,661 27,419 91,576 58,929 37.57%
-
Net Worth 234,370 230,157 219,445 21,837,894 214,424 211,530 205,788 9.04%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 3,041 - - - -
Div Payout % - - - 53.19% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 234,370 230,157 219,445 21,837,894 214,424 211,530 205,788 9.04%
NOSH 1,227,073 1,229,473 1,217,115 1,216,595 1,224,583 1,204,615 1,196,444 1.69%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.01% 5.23% 8.67% 7.59% 9.67% 4.88% 8.43% -
ROE 2.15% 2.25% 2.88% 0.03% 1.37% 2.22% 2.62% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.16 8.00 5.99 6.20 2.48 7.99 5.38 31.97%
EPS 0.41 0.43 0.52 0.47 0.24 0.39 0.45 -6.01%
DPS 0.00 0.00 0.00 0.25 0.00 0.00 0.00 -
NAPS 0.191 0.1872 0.1803 17.95 0.1751 0.1756 0.172 7.22%
Adjusted Per Share Value based on latest NOSH - 1,216,595
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.82 14.55 10.78 11.15 4.49 14.24 9.52 34.28%
EPS 0.74 0.77 0.94 0.85 0.43 0.70 0.80 -5.06%
DPS 0.00 0.00 0.00 0.45 0.00 0.00 0.00 -
NAPS 0.3468 0.3405 0.3247 32.3116 0.3173 0.313 0.3045 9.05%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.205 0.19 0.19 0.20 0.19 0.19 0.16 -
P/RPS 2.51 2.38 3.17 3.23 7.66 2.38 2.97 -10.60%
P/EPS 50.00 45.06 36.54 42.55 79.17 48.72 35.56 25.48%
EY 2.00 2.22 2.74 2.35 1.26 2.05 2.81 -20.26%
DY 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 1.07 1.01 1.05 0.01 1.09 1.08 0.93 9.79%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 27/02/13 21/11/12 28/08/12 31/05/12 28/02/12 21/11/11 -
Price 0.265 0.20 0.19 0.20 0.20 0.20 0.19 -
P/RPS 3.25 2.50 3.17 3.23 8.07 2.50 3.53 -5.35%
P/EPS 64.63 47.43 36.54 42.55 83.33 51.28 42.22 32.78%
EY 1.55 2.11 2.74 2.35 1.20 1.95 2.37 -24.63%
DY 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 1.39 1.07 1.05 0.01 1.14 1.14 1.10 16.86%

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