[PGB] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 94.56%
YoY- 20.84%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 193,181 174,089 131,052 75,379 70,413 52,406 45,500 27.23%
PBT 13,540 8,774 10,022 9,036 6,744 6,165 5,637 15.71%
Tax -4,042 -2,985 -2,877 -3,318 -1,990 -1,735 -1,575 17.00%
NP 9,498 5,789 7,145 5,718 4,754 4,430 4,062 15.20%
-
NP to SH 8,774 4,675 6,744 5,718 4,732 4,398 4,090 13.55%
-
Tax Rate 29.85% 34.02% 28.71% 36.72% 29.51% 28.14% 27.94% -
Total Cost 183,683 168,300 123,907 69,661 65,659 47,976 41,438 28.15%
-
Net Worth 293,515 286,412 244,782 21,837,894 192,885 154,099 130,172 14.50%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 3,041 2,704 2,706 2,359 -
Div Payout % - - - 53.19% 57.14% 61.54% 57.69% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 293,515 286,412 244,782 21,837,894 192,885 154,099 130,172 14.50%
NOSH 1,655,471 1,374,999 1,248,888 1,216,595 1,126,666 845,769 786,538 13.19%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.92% 3.33% 5.45% 7.59% 6.75% 8.45% 8.93% -
ROE 2.99% 1.63% 2.76% 0.03% 2.45% 2.85% 3.14% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 11.67 12.66 10.49 6.20 6.25 6.20 5.78 12.41%
EPS 0.53 0.34 0.54 0.47 0.42 0.52 0.52 0.31%
DPS 0.00 0.00 0.00 0.25 0.24 0.32 0.30 -
NAPS 0.1773 0.2083 0.196 17.95 0.1712 0.1822 0.1655 1.15%
Adjusted Per Share Value based on latest NOSH - 1,216,595
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 26.75 24.10 18.15 10.44 9.75 7.26 6.30 27.23%
EPS 1.21 0.65 0.93 0.79 0.66 0.61 0.57 13.36%
DPS 0.00 0.00 0.00 0.42 0.37 0.37 0.33 -
NAPS 0.4064 0.3966 0.3389 30.2363 0.2671 0.2134 0.1802 14.50%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.115 0.31 0.24 0.20 0.21 0.22 0.25 -
P/RPS 0.99 2.45 2.29 3.23 3.36 3.55 4.32 -21.76%
P/EPS 21.70 91.18 44.44 42.55 50.00 42.31 48.08 -12.41%
EY 4.61 1.10 2.25 2.35 2.00 2.36 2.08 14.17%
DY 0.00 0.00 0.00 1.25 1.14 1.45 1.20 -
P/NAPS 0.65 1.49 1.22 0.01 1.23 1.21 1.51 -13.10%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 27/08/14 20/08/13 28/08/12 23/08/11 16/08/10 19/08/09 -
Price 0.095 0.295 0.345 0.20 0.18 0.19 0.25 -
P/RPS 0.81 2.33 3.29 3.23 2.88 3.07 4.32 -24.33%
P/EPS 17.92 86.76 63.89 42.55 42.86 36.54 48.08 -15.16%
EY 5.58 1.15 1.57 2.35 2.33 2.74 2.08 17.86%
DY 0.00 0.00 0.00 1.25 1.33 1.68 1.20 -
P/NAPS 0.54 1.42 1.76 0.01 1.05 1.04 1.51 -15.74%

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