[PGB] YoY 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- 10.69%
YoY- 17.55%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 182,176 178,707 142,378 72,881 64,353 45,040 42,621 27.37%
PBT 14,711 9,657 10,095 8,083 7,966 7,417 6,355 15.00%
Tax -3,539 -2,995 -2,977 -1,766 -2,542 -3,019 -2,200 8.24%
NP 11,172 6,662 7,118 6,317 5,424 4,398 4,155 17.91%
-
NP to SH 9,986 8,938 7,218 6,329 5,384 4,382 4,148 15.76%
-
Tax Rate 24.06% 31.01% 29.49% 21.85% 31.91% 40.70% 34.62% -
Total Cost 171,004 172,045 135,260 66,564 58,929 40,642 38,466 28.21%
-
Net Worth 291,091 311,433 248,772 219,445 205,788 164,699 137,290 13.33%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - 3,420 - -
Div Payout % - - - - - 78.05% - -
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 291,091 311,433 248,772 219,445 205,788 164,699 137,290 13.33%
NOSH 1,664,333 1,396,562 1,244,482 1,217,115 1,196,444 1,068,780 813,333 12.66%
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 6.13% 3.73% 5.00% 8.67% 8.43% 9.76% 9.75% -
ROE 3.43% 2.87% 2.90% 2.88% 2.62% 2.66% 3.02% -
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 10.95 12.80 11.44 5.99 5.38 4.21 5.24 13.06%
EPS 0.60 0.64 0.58 0.52 0.45 0.41 0.51 2.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.1749 0.223 0.1999 0.1803 0.172 0.1541 0.1688 0.59%
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 25.22 24.74 19.71 10.09 8.91 6.24 5.90 27.37%
EPS 1.38 1.24 1.00 0.88 0.75 0.61 0.57 15.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.47 0.00 -
NAPS 0.403 0.4312 0.3444 0.3038 0.2849 0.228 0.1901 13.33%
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 0.91 2.23 2.80 3.17 2.97 4.03 5.15 -25.08%
P/EPS 16.67 44.53 55.17 36.54 35.56 41.46 52.94 -17.51%
EY 6.00 2.25 1.81 2.74 2.81 2.41 1.89 21.22%
DY 0.00 0.00 0.00 0.00 0.00 1.88 0.00 -
P/NAPS 0.57 1.28 1.60 1.05 0.93 1.10 1.60 -15.79%
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 0.96 1.68 3.15 3.17 3.53 5.93 6.49 -27.26%
P/EPS 17.50 33.59 62.07 36.54 42.22 60.98 66.67 -19.97%
EY 5.71 2.98 1.61 2.74 2.37 1.64 1.50 24.94%
DY 0.00 0.00 0.00 0.00 0.00 1.28 0.00 -
P/NAPS 0.60 0.96 1.80 1.05 1.10 1.62 2.01 -18.24%

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