[PGB] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 0.95%
YoY- 15.25%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 704,833 642,160 513,537 276,929 281,683 174,223 188,244 24.59%
PBT -2,781 -36,780 12,118 28,386 23,800 22,733 20,377 -
Tax -11,550 998 -8,052 -8,270 -6,237 -5,767 -6,713 9.46%
NP -14,331 -35,782 4,066 20,116 17,563 16,966 13,664 -
-
NP to SH -18,643 -35,162 3,410 20,171 17,502 16,908 13,538 -
-
Tax Rate - - 66.45% 29.13% 26.21% 25.37% 32.94% -
Total Cost 719,164 677,942 509,471 256,813 264,120 157,257 174,580 26.59%
-
Net Worth 252,752 246,041 240,847 228,581 203,533 165,303 135,283 10.97%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 2,781 3,285 2,348 -
Div Payout % - - - - 15.89% 19.43% 17.35% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 252,752 246,041 240,847 228,581 203,533 165,303 135,283 10.97%
NOSH 1,649,823 1,397,965 1,262,962 1,221,055 1,159,072 1,026,729 782,890 13.22%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -2.03% -5.57% 0.79% 7.26% 6.24% 9.74% 7.26% -
ROE -7.38% -14.29% 1.42% 8.82% 8.60% 10.23% 10.01% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 42.72 45.94 40.66 22.68 24.30 16.97 24.04 10.05%
EPS -1.13 -2.52 0.27 1.65 1.51 1.64 1.41 -
DPS 0.00 0.00 0.00 0.00 0.24 0.32 0.30 -
NAPS 0.1532 0.176 0.1907 0.1872 0.1756 0.161 0.1728 -1.98%
Adjusted Per Share Value based on latest NOSH - 1,229,473
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 97.59 88.91 71.10 38.34 39.00 24.12 26.06 24.60%
EPS -2.58 -4.87 0.47 2.79 2.42 2.34 1.87 -
DPS 0.00 0.00 0.00 0.00 0.39 0.45 0.33 -
NAPS 0.35 0.3407 0.3335 0.3165 0.2818 0.2289 0.1873 10.97%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.105 0.155 0.375 0.19 0.19 0.22 0.32 -
P/RPS 0.25 0.34 0.92 0.84 0.78 1.30 1.33 -24.30%
P/EPS -9.29 -6.16 138.89 11.50 12.58 13.36 18.51 -
EY -10.76 -16.23 0.72 8.69 7.95 7.49 5.40 -
DY 0.00 0.00 0.00 0.00 1.26 1.45 0.94 -
P/NAPS 0.69 0.88 1.97 1.01 1.08 1.37 1.85 -15.15%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 28/02/14 27/02/13 28/02/12 22/02/11 24/02/10 -
Price 0.085 0.15 0.405 0.20 0.20 0.25 0.26 -
P/RPS 0.20 0.33 1.00 0.88 0.82 1.47 1.08 -24.49%
P/EPS -7.52 -5.96 150.00 12.11 13.25 15.18 15.04 -
EY -13.29 -16.77 0.67 8.26 7.55 6.59 6.65 -
DY 0.00 0.00 0.00 0.00 1.20 1.28 1.15 -
P/NAPS 0.55 0.85 2.12 1.07 1.14 1.55 1.50 -15.39%

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