[PGB] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 13.78%
YoY- 22.87%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 178,707 142,378 72,881 64,353 45,040 42,621 69,593 17.01%
PBT 9,657 10,095 8,083 7,966 7,417 6,355 3,747 17.08%
Tax -2,995 -2,977 -1,766 -2,542 -3,019 -2,200 -804 24.49%
NP 6,662 7,118 6,317 5,424 4,398 4,155 2,943 14.57%
-
NP to SH 8,938 7,218 6,329 5,384 4,382 4,148 2,907 20.57%
-
Tax Rate 31.01% 29.49% 21.85% 31.91% 40.70% 34.62% 21.46% -
Total Cost 172,045 135,260 66,564 58,929 40,642 38,466 66,650 17.11%
-
Net Worth 311,433 248,772 219,445 205,788 164,699 137,290 93,883 22.11%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - 3,420 - - -
Div Payout % - - - - 78.05% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 311,433 248,772 219,445 205,788 164,699 137,290 93,883 22.11%
NOSH 1,396,562 1,244,482 1,217,115 1,196,444 1,068,780 813,333 409,436 22.67%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.73% 5.00% 8.67% 8.43% 9.76% 9.75% 4.23% -
ROE 2.87% 2.90% 2.88% 2.62% 2.66% 3.02% 3.10% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 12.80 11.44 5.99 5.38 4.21 5.24 17.00 -4.61%
EPS 0.64 0.58 0.52 0.45 0.41 0.51 0.71 -1.71%
DPS 0.00 0.00 0.00 0.00 0.32 0.00 0.00 -
NAPS 0.223 0.1999 0.1803 0.172 0.1541 0.1688 0.2293 -0.46%
Adjusted Per Share Value based on latest NOSH - 1,196,444
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 26.44 21.07 10.78 9.52 6.66 6.31 10.30 17.00%
EPS 1.32 1.07 0.94 0.80 0.65 0.61 0.43 20.54%
DPS 0.00 0.00 0.00 0.00 0.51 0.00 0.00 -
NAPS 0.4608 0.3681 0.3247 0.3045 0.2437 0.2031 0.1389 22.11%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.285 0.32 0.19 0.16 0.17 0.27 0.34 -
P/RPS 2.23 2.80 3.17 2.97 4.03 5.15 2.00 1.82%
P/EPS 44.53 55.17 36.54 35.56 41.46 52.94 47.89 -1.20%
EY 2.25 1.81 2.74 2.81 2.41 1.89 2.09 1.23%
DY 0.00 0.00 0.00 0.00 1.88 0.00 0.00 -
P/NAPS 1.28 1.60 1.05 0.93 1.10 1.60 1.48 -2.38%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 19/11/13 21/11/12 21/11/11 15/11/10 19/11/09 21/11/08 -
Price 0.215 0.36 0.19 0.19 0.25 0.34 0.26 -
P/RPS 1.68 3.15 3.17 3.53 5.93 6.49 1.53 1.57%
P/EPS 33.59 62.07 36.54 42.22 60.98 66.67 36.62 -1.42%
EY 2.98 1.61 2.74 2.37 1.64 1.50 2.73 1.47%
DY 0.00 0.00 0.00 0.00 1.28 0.00 0.00 -
P/NAPS 0.96 1.80 1.05 1.10 1.62 2.01 1.13 -2.67%

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