[PGB] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 31.79%
YoY- 168.36%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 64,353 70,413 50,646 41,357 45,040 52,406 35,420 48.84%
PBT 7,966 6,744 3,730 5,792 7,417 6,165 3,359 77.74%
Tax -2,542 -1,990 -1,040 -15 -3,019 -1,735 -998 86.40%
NP 5,424 4,754 2,690 5,777 4,398 4,430 2,361 74.01%
-
NP to SH 5,384 4,732 2,688 5,775 4,382 4,398 2,361 73.16%
-
Tax Rate 31.91% 29.51% 27.88% 0.26% 40.70% 28.14% 29.71% -
Total Cost 58,929 65,659 47,956 35,580 40,642 47,976 33,059 46.96%
-
Net Worth 205,788 192,885 183,456 170,561 164,699 154,099 14,823,707 -94.20%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 2,704 - 3,390 3,420 2,706 - -
Div Payout % - 57.14% - 58.70% 78.05% 61.54% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 205,788 192,885 183,456 170,561 164,699 154,099 14,823,707 -94.20%
NOSH 1,196,444 1,126,666 1,120,000 1,059,387 1,068,780 845,769 843,214 26.24%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.43% 6.75% 5.31% 13.97% 9.76% 8.45% 6.67% -
ROE 2.62% 2.45% 1.47% 3.39% 2.66% 2.85% 0.02% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.38 6.25 4.52 3.90 4.21 6.20 4.20 17.92%
EPS 0.45 0.42 0.24 0.54 0.41 0.52 0.28 37.16%
DPS 0.00 0.24 0.00 0.32 0.32 0.32 0.00 -
NAPS 0.172 0.1712 0.1638 0.161 0.1541 0.1822 17.58 -95.41%
Adjusted Per Share Value based on latest NOSH - 1,059,387
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 9.52 10.42 7.49 6.12 6.66 7.75 5.24 48.83%
EPS 0.80 0.70 0.40 0.85 0.65 0.65 0.35 73.43%
DPS 0.00 0.40 0.00 0.50 0.51 0.40 0.00 -
NAPS 0.3045 0.2854 0.2714 0.2524 0.2437 0.228 21.9334 -94.20%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.16 0.21 0.23 0.22 0.17 0.22 0.26 -
P/RPS 2.97 3.36 5.09 5.64 4.03 3.55 6.19 -38.68%
P/EPS 35.56 50.00 95.83 40.36 41.46 42.31 92.86 -47.23%
EY 2.81 2.00 1.04 2.48 2.41 2.36 1.08 89.06%
DY 0.00 1.14 0.00 1.45 1.88 1.45 0.00 -
P/NAPS 0.93 1.23 1.40 1.37 1.10 1.21 0.01 1947.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 23/08/11 19/05/11 22/02/11 15/11/10 16/08/10 21/05/10 -
Price 0.19 0.18 0.23 0.25 0.25 0.19 0.25 -
P/RPS 3.53 2.88 5.09 6.40 5.93 3.07 5.95 -29.37%
P/EPS 42.22 42.86 95.83 45.86 60.98 36.54 89.29 -39.27%
EY 2.37 2.33 1.04 2.18 1.64 2.74 1.12 64.74%
DY 0.00 1.33 0.00 1.28 1.28 1.68 0.00 -
P/NAPS 1.10 1.05 1.40 1.55 1.62 1.04 0.01 2189.21%

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