[PGB] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 176.04%
YoY- 9.91%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 303,396 231,202 105,734 121,059 87,825 83,022 83,710 23.92%
PBT 11,793 17,558 13,626 10,475 9,524 10,063 12,865 -1.43%
Tax -5,005 -5,394 -4,971 -3,031 -2,733 -2,833 -3,530 5.98%
NP 6,788 12,164 8,655 7,444 6,791 7,230 9,335 -5.16%
-
NP to SH 5,624 11,775 8,658 7,420 6,751 7,238 9,355 -8.12%
-
Tax Rate 42.44% 30.72% 36.48% 28.94% 28.70% 28.15% 27.44% -
Total Cost 296,608 219,038 97,079 113,615 81,034 75,792 74,375 25.91%
-
Net Worth 285,726 240,406 21,888,888 192,470 151,855 126,093 110,607 17.12%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - 3,048 2,698 2,667 2,285 885 -
Div Payout % - - 35.21% 36.36% 39.51% 31.58% 9.46% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 285,726 240,406 21,888,888 192,470 151,855 126,093 110,607 17.12%
NOSH 1,371,707 1,226,562 1,219,436 1,124,242 833,456 761,894 295,110 29.17%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 2.24% 5.26% 8.19% 6.15% 7.73% 8.71% 11.15% -
ROE 1.97% 4.90% 0.04% 3.86% 4.45% 5.74% 8.46% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 22.12 18.85 8.67 10.77 10.54 10.90 28.37 -4.06%
EPS 0.41 0.96 0.71 0.66 0.81 0.95 3.17 -28.87%
DPS 0.00 0.00 0.25 0.24 0.32 0.30 0.30 -
NAPS 0.2083 0.196 17.95 0.1712 0.1822 0.1655 0.3748 -9.32%
Adjusted Per Share Value based on latest NOSH - 1,126,666
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 44.89 34.21 15.64 17.91 12.99 12.28 12.39 23.91%
EPS 0.83 1.74 1.28 1.10 1.00 1.07 1.38 -8.12%
DPS 0.00 0.00 0.45 0.40 0.39 0.34 0.13 -
NAPS 0.4228 0.3557 32.3871 0.2848 0.2247 0.1866 0.1637 17.12%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.31 0.24 0.20 0.21 0.22 0.25 0.30 -
P/RPS 1.40 1.27 2.31 1.95 2.09 2.29 1.06 4.74%
P/EPS 75.61 25.00 28.17 31.82 27.16 26.32 9.46 41.37%
EY 1.32 4.00 3.55 3.14 3.68 3.80 10.57 -29.28%
DY 0.00 0.00 1.25 1.14 1.45 1.20 1.00 -
P/NAPS 1.49 1.22 0.01 1.23 1.21 1.51 0.80 10.91%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 20/08/13 28/08/12 23/08/11 16/08/10 19/08/09 27/08/08 -
Price 0.295 0.345 0.20 0.18 0.19 0.25 0.38 -
P/RPS 1.33 1.83 2.31 1.67 1.80 2.29 1.34 -0.12%
P/EPS 71.95 35.94 28.17 27.27 23.46 26.32 11.99 34.78%
EY 1.39 2.78 3.55 3.67 4.26 3.80 8.34 -25.80%
DY 0.00 0.00 1.25 1.33 1.68 1.20 0.79 -
P/NAPS 1.42 1.76 0.01 1.05 1.04 1.51 1.01 5.84%

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