[PGB] YoY Annualized 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- 15.39%
YoY- 17.04%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 770,833 642,804 498,108 238,153 247,216 177,152 167,524 28.95%
PBT 39,425 28,600 36,870 28,944 24,588 22,588 21,826 10.35%
Tax -11,094 -10,666 -11,161 -8,982 -7,430 -7,669 -6,646 8.91%
NP 28,330 17,933 25,709 19,961 17,157 14,918 15,180 10.95%
-
NP to SH 24,666 19,416 25,324 19,981 17,072 14,844 15,181 8.42%
-
Tax Rate 28.14% 37.29% 30.27% 31.03% 30.22% 33.95% 30.45% -
Total Cost 742,502 624,870 472,398 218,192 230,058 162,233 152,344 30.19%
-
Net Worth 288,897 309,269 246,539 219,672 198,404 157,394 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 4,061 3,691 4,357 3,119 -
Div Payout % - - - 20.33% 21.62% 29.36% 20.55% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 288,897 309,269 246,539 219,672 198,404 157,394 0 -
NOSH 1,651,785 1,386,857 1,233,311 1,218,373 1,153,513 1,021,376 779,862 13.31%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.68% 2.79% 5.16% 8.38% 6.94% 8.42% 9.06% -
ROE 8.54% 6.28% 10.27% 9.10% 8.60% 9.43% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 46.67 46.35 40.39 19.55 21.43 17.34 21.48 13.79%
EPS 1.49 1.40 2.05 1.64 1.48 1.45 1.60 -1.17%
DPS 0.00 0.00 0.00 0.33 0.32 0.43 0.40 -
NAPS 0.1749 0.223 0.1999 0.1803 0.172 0.1541 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,217,115
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 114.05 95.11 73.70 35.24 36.58 26.21 24.79 28.94%
EPS 3.65 2.87 3.75 2.96 2.53 2.20 2.25 8.39%
DPS 0.00 0.00 0.00 0.60 0.55 0.64 0.46 -
NAPS 0.4275 0.4576 0.3648 0.325 0.2936 0.2329 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.10 0.285 0.32 0.19 0.16 0.17 0.27 -
P/RPS 0.21 0.61 0.79 0.97 0.75 0.98 1.26 -25.80%
P/EPS 6.70 20.36 15.58 11.59 10.81 11.70 13.87 -11.41%
EY 14.93 4.91 6.42 8.63 9.25 8.55 7.21 12.89%
DY 0.00 0.00 0.00 1.75 2.00 2.51 1.48 -
P/NAPS 0.57 1.28 1.60 1.05 0.93 1.10 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 25/11/14 19/11/13 21/11/12 21/11/11 15/11/10 19/11/09 -
Price 0.105 0.215 0.36 0.19 0.19 0.25 0.34 -
P/RPS 0.22 0.46 0.89 0.97 0.89 1.44 1.58 -27.99%
P/EPS 7.03 15.36 17.53 11.59 12.84 17.20 17.47 -14.07%
EY 14.22 6.51 5.70 8.63 7.79 5.81 5.73 16.34%
DY 0.00 0.00 0.00 1.75 1.68 1.71 1.18 -
P/NAPS 0.60 0.96 1.80 1.05 1.10 1.62 0.00 -

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