[PGB] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 1.98%
YoY- 35.31%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 281,746 226,769 207,456 189,449 174,223 195,467 193,048 28.57%
PBT 23,760 24,232 23,683 23,104 22,733 20,948 19,886 12.56%
Tax -6,317 -5,587 -6,064 -5,809 -5,767 -7,480 -6,661 -3.46%
NP 17,443 18,645 17,619 17,295 16,966 13,468 13,225 20.20%
-
NP to SH 17,382 18,579 17,577 17,243 16,908 13,285 13,051 20.98%
-
Tax Rate 26.59% 23.06% 25.60% 25.14% 25.37% 35.71% 33.50% -
Total Cost 264,303 208,124 189,837 172,154 157,257 181,999 179,823 29.18%
-
Net Worth 211,530 205,788 192,885 183,456 170,561 164,699 154,099 23.44%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 5,575 8,965 6,094 6,096 6,096 2,706 5,146 5.46%
Div Payout % 32.08% 48.26% 34.67% 35.36% 36.06% 20.37% 39.43% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 211,530 205,788 192,885 183,456 170,561 164,699 154,099 23.44%
NOSH 1,204,615 1,196,444 1,126,666 1,120,000 1,059,387 1,068,780 845,769 26.50%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.19% 8.22% 8.49% 9.13% 9.74% 6.89% 6.85% -
ROE 8.22% 9.03% 9.11% 9.40% 9.91% 8.07% 8.47% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 23.39 18.95 18.41 16.92 16.45 18.29 22.83 1.62%
EPS 1.44 1.55 1.56 1.54 1.60 1.24 1.54 -4.36%
DPS 0.46 0.75 0.54 0.54 0.58 0.25 0.61 -17.10%
NAPS 0.1756 0.172 0.1712 0.1638 0.161 0.1541 0.1822 -2.42%
Adjusted Per Share Value based on latest NOSH - 1,120,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 41.69 33.55 30.70 28.03 25.78 28.92 28.56 28.59%
EPS 2.57 2.75 2.60 2.55 2.50 1.97 1.93 20.97%
DPS 0.82 1.33 0.90 0.90 0.90 0.40 0.76 5.18%
NAPS 0.313 0.3045 0.2854 0.2714 0.2524 0.2437 0.228 23.44%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.19 0.16 0.21 0.23 0.22 0.17 0.22 -
P/RPS 0.81 0.84 1.14 1.36 1.34 0.93 0.96 -10.68%
P/EPS 13.17 10.30 13.46 14.94 13.78 13.68 14.26 -5.14%
EY 7.59 9.71 7.43 6.69 7.25 7.31 7.01 5.42%
DY 2.44 4.68 2.58 2.37 2.62 1.49 2.77 -8.08%
P/NAPS 1.08 0.93 1.23 1.40 1.37 1.10 1.21 -7.27%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 23/08/11 19/05/11 22/02/11 15/11/10 16/08/10 -
Price 0.20 0.19 0.18 0.23 0.25 0.25 0.19 -
P/RPS 0.86 1.00 0.98 1.36 1.52 1.37 0.83 2.38%
P/EPS 13.86 12.24 11.54 14.94 15.66 20.11 12.31 8.20%
EY 7.21 8.17 8.67 6.69 6.38 4.97 8.12 -7.59%
DY 2.31 3.94 3.00 2.37 2.30 1.01 3.20 -19.48%
P/NAPS 1.14 1.10 1.05 1.40 1.55 1.62 1.04 6.29%

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