[PGB] QoQ 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- 10.69%
YoY- 17.55%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 131,052 100,150 98,314 72,881 75,379 30,355 96,271 22.85%
PBT 10,022 7,536 6,678 8,083 9,036 4,589 5,359 51.84%
Tax -2,877 -2,517 -1,533 -1,766 -3,318 -1,653 -664 166.01%
NP 7,145 5,019 5,145 6,317 5,718 2,936 4,695 32.33%
-
NP to SH 6,744 5,031 5,184 6,329 5,718 2,939 4,698 27.28%
-
Tax Rate 28.71% 33.40% 22.96% 21.85% 36.72% 36.02% 12.39% -
Total Cost 123,907 95,131 93,169 66,564 69,661 27,419 91,576 22.35%
-
Net Worth 244,782 234,370 230,157 219,445 21,837,894 214,424 211,530 10.23%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - 3,041 - - -
Div Payout % - - - - 53.19% - - -
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 244,782 234,370 230,157 219,445 21,837,894 214,424 211,530 10.23%
NOSH 1,248,888 1,227,073 1,229,473 1,217,115 1,216,595 1,224,583 1,204,615 2.43%
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 5.45% 5.01% 5.23% 8.67% 7.59% 9.67% 4.88% -
ROE 2.76% 2.15% 2.25% 2.88% 0.03% 1.37% 2.22% -
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 10.49 8.16 8.00 5.99 6.20 2.48 7.99 19.91%
EPS 0.54 0.41 0.43 0.52 0.47 0.24 0.39 24.25%
DPS 0.00 0.00 0.00 0.00 0.25 0.00 0.00 -
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 19.39 14.82 14.55 10.78 11.15 4.49 14.24 22.87%
EPS 1.00 0.74 0.77 0.94 0.85 0.43 0.70 26.87%
DPS 0.00 0.00 0.00 0.00 0.45 0.00 0.00 -
NAPS 0.3622 0.3468 0.3405 0.3247 32.3116 0.3173 0.313 10.23%
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 2.29 2.51 2.38 3.17 3.23 7.66 2.38 -2.53%
P/EPS 44.44 50.00 45.06 36.54 42.55 79.17 48.72 -5.95%
EY 2.25 2.00 2.22 2.74 2.35 1.26 2.05 6.40%
DY 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
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 3.29 3.25 2.50 3.17 3.23 8.07 2.50 20.10%
P/EPS 63.89 64.63 47.43 36.54 42.55 83.33 51.28 15.80%
EY 1.57 1.55 2.11 2.74 2.35 1.20 1.95 -13.46%
DY 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
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