[PGB] YoY Cumulative 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- 73.09%
YoY- 17.04%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 578,125 482,103 373,581 178,615 185,412 132,864 125,643 28.95%
PBT 29,569 21,450 27,653 21,708 18,441 16,941 16,370 10.35%
Tax -8,321 -8,000 -8,371 -6,737 -5,573 -5,752 -4,985 8.91%
NP 21,248 13,450 19,282 14,971 12,868 11,189 11,385 10.95%
-
NP to SH 18,500 14,562 18,993 14,986 12,804 11,133 11,386 8.42%
-
Tax Rate 28.14% 37.30% 30.27% 31.03% 30.22% 33.95% 30.45% -
Total Cost 556,877 468,653 354,299 163,644 172,544 121,675 114,258 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 - - - 3,045 2,768 3,268 2,339 -
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 6.40% 4.71% 7.70% 6.82% 6.45% 7.07% 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 35.00 34.76 30.29 14.66 16.07 13.01 16.11 13.79%
EPS 1.12 1.05 1.54 1.23 1.11 1.09 1.20 -1.14%
DPS 0.00 0.00 0.00 0.25 0.24 0.32 0.30 -
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 85.54 71.33 55.28 26.43 27.43 19.66 18.59 28.95%
EPS 2.74 2.15 2.81 2.22 1.89 1.65 1.68 8.49%
DPS 0.00 0.00 0.00 0.45 0.41 0.48 0.35 -
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 0.29 0.82 1.06 1.30 1.00 1.31 1.68 -25.37%
P/EPS 8.93 27.14 20.78 15.45 14.41 15.60 18.49 -11.41%
EY 11.20 3.68 4.81 6.47 6.94 6.41 5.41 12.88%
DY 0.00 0.00 0.00 1.32 1.50 1.88 1.11 -
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 0.30 0.62 1.19 1.30 1.18 1.92 2.11 -27.74%
P/EPS 9.38 20.48 23.38 15.45 17.12 22.94 23.29 -14.05%
EY 10.67 4.88 4.28 6.47 5.84 4.36 4.29 16.39%
DY 0.00 0.00 0.00 1.32 1.26 1.28 0.88 -
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