[PGB] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -6.01%
YoY- 1.99%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 174,223 195,467 193,048 186,142 188,244 196,685 223,657 -15.30%
PBT 22,733 20,948 19,886 19,321 20,377 18,042 15,434 29.36%
Tax -5,767 -7,480 -6,661 -6,464 -6,713 -6,787 -5,391 4.58%
NP 16,966 13,468 13,225 12,857 13,664 11,255 10,043 41.70%
-
NP to SH 16,908 13,285 13,051 12,743 13,558 11,291 10,050 41.32%
-
Tax Rate 25.37% 35.71% 33.50% 33.46% 32.94% 37.62% 34.93% -
Total Cost 157,257 181,999 179,823 173,285 174,580 185,430 213,614 -18.42%
-
Net Worth 170,561 164,699 154,099 14,823,707 138,111 0 130,172 19.68%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 6,096 2,706 5,146 2,440 2,440 2,440 - -
Div Payout % 36.06% 20.37% 39.43% 19.15% 18.00% 21.61% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 170,561 164,699 154,099 14,823,707 138,111 0 130,172 19.68%
NOSH 1,059,387 1,068,780 845,769 843,214 799,259 813,333 786,538 21.89%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.74% 6.89% 6.85% 6.91% 7.26% 5.72% 4.49% -
ROE 9.91% 8.07% 8.47% 0.09% 9.82% 0.00% 7.72% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.45 18.29 22.83 22.08 23.55 24.18 28.44 -30.50%
EPS 1.60 1.24 1.54 1.51 1.70 1.39 1.28 15.99%
DPS 0.58 0.25 0.61 0.29 0.31 0.30 0.00 -
NAPS 0.161 0.1541 0.1822 17.58 0.1728 0.00 0.1655 -1.81%
Adjusted Per Share Value based on latest NOSH - 843,214
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 25.78 28.92 28.56 27.54 27.85 29.10 33.09 -15.29%
EPS 2.50 1.97 1.93 1.89 2.01 1.67 1.49 41.06%
DPS 0.90 0.40 0.76 0.36 0.36 0.36 0.00 -
NAPS 0.2524 0.2437 0.228 21.9334 0.2044 0.00 0.1926 19.69%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.22 0.17 0.22 0.26 0.32 0.27 0.25 -
P/RPS 1.34 0.93 0.96 1.18 1.36 1.12 0.88 32.25%
P/EPS 13.78 13.68 14.26 17.20 18.86 19.45 19.57 -20.80%
EY 7.25 7.31 7.01 5.81 5.30 5.14 5.11 26.18%
DY 2.62 1.49 2.77 1.11 0.95 1.11 0.00 -
P/NAPS 1.37 1.10 1.21 0.01 1.85 0.00 1.51 -6.26%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 15/11/10 16/08/10 21/05/10 24/02/10 19/11/09 19/08/09 -
Price 0.25 0.25 0.19 0.25 0.26 0.34 0.25 -
P/RPS 1.52 1.37 0.83 1.13 1.10 1.41 0.88 43.81%
P/EPS 15.66 20.11 12.31 16.54 15.33 24.49 19.57 -13.77%
EY 6.38 4.97 8.12 6.04 6.52 4.08 5.11 15.90%
DY 2.30 1.01 3.20 1.16 1.17 0.88 0.00 -
P/NAPS 1.55 1.62 1.04 0.01 1.50 0.00 1.51 1.75%

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