[PGB] QoQ TTM 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- 27.27%
YoY- 24.71%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 226,769 207,456 189,449 174,223 195,467 193,048 186,142 14.05%
PBT 24,232 23,683 23,104 22,733 20,948 19,886 19,321 16.28%
Tax -5,587 -6,064 -5,809 -5,767 -7,480 -6,661 -6,464 -9.25%
NP 18,645 17,619 17,295 16,966 13,468 13,225 12,857 28.09%
-
NP to SH 18,579 17,577 17,243 16,908 13,285 13,051 12,743 28.54%
-
Tax Rate 23.06% 25.60% 25.14% 25.37% 35.71% 33.50% 33.46% -
Total Cost 208,124 189,837 172,154 157,257 181,999 179,823 173,285 12.97%
-
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 8,965 6,094 6,096 6,096 2,706 5,146 2,440 137.91%
Div Payout % 48.26% 34.67% 35.36% 36.06% 20.37% 39.43% 19.15% -
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 8.22% 8.49% 9.13% 9.74% 6.89% 6.85% 6.91% -
ROE 9.03% 9.11% 9.40% 9.91% 8.07% 8.47% 0.09% -
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 18.95 18.41 16.92 16.45 18.29 22.83 22.08 -9.68%
EPS 1.55 1.56 1.54 1.60 1.24 1.54 1.51 1.75%
DPS 0.75 0.54 0.54 0.58 0.25 0.61 0.29 88.30%
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 33.55 30.70 28.03 25.78 28.92 28.56 27.54 14.05%
EPS 2.75 2.60 2.55 2.50 1.97 1.93 1.89 28.37%
DPS 1.33 0.90 0.90 0.90 0.40 0.76 0.36 138.79%
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 0.84 1.14 1.36 1.34 0.93 0.96 1.18 -20.25%
P/EPS 10.30 13.46 14.94 13.78 13.68 14.26 17.20 -28.93%
EY 9.71 7.43 6.69 7.25 7.31 7.01 5.81 40.78%
DY 4.68 2.58 2.37 2.62 1.49 2.77 1.11 160.75%
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 1.00 0.98 1.36 1.52 1.37 0.83 1.13 -7.81%
P/EPS 12.24 11.54 14.94 15.66 20.11 12.31 16.54 -18.17%
EY 8.17 8.67 6.69 6.38 4.97 8.12 6.04 22.28%
DY 3.94 3.00 2.37 2.30 1.01 3.20 1.16 125.78%
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