[PGB] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -12.62%
YoY- 141.71%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 166,044 150,088 224,345 204,404 167,420 110,436 62,258 92.43%
PBT 20,126 17,704 18,284 22,149 25,730 15,372 8,557 76.94%
Tax -5,666 -5,032 -6,136 -5,778 -7,060 -4,340 -1,716 121.89%
NP 14,460 12,672 12,148 16,370 18,670 11,032 6,841 64.77%
-
NP to SH 14,476 12,592 12,147 16,349 18,710 11,284 6,844 64.85%
-
Tax Rate 28.15% 28.42% 33.56% 26.09% 27.44% 28.23% 20.05% -
Total Cost 151,584 137,416 212,197 188,033 148,750 99,404 55,417 95.70%
-
Net Worth 126,093 117,775 85,673 76,612 110,607 103,612 80,417 35.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 4,571 - - 1,336 1,770 - - -
Div Payout % 31.58% - - 8.17% 9.46% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 126,093 117,775 85,673 76,612 110,607 103,612 80,417 35.00%
NOSH 761,894 499,682 373,958 334,114 295,110 293,854 234,383 119.59%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.71% 8.44% 5.41% 8.01% 11.15% 9.99% 10.99% -
ROE 11.48% 10.69% 14.18% 21.34% 16.92% 10.89% 8.51% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 21.79 30.04 59.99 61.18 56.73 37.58 26.56 -12.37%
EPS 1.90 2.52 1.61 4.89 6.34 3.84 2.93 -25.10%
DPS 0.60 0.00 0.00 0.40 0.60 0.00 0.00 -
NAPS 0.1655 0.2357 0.2291 0.2293 0.3748 0.3526 0.3431 -38.52%
Adjusted Per Share Value based on latest NOSH - 409,436
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 22.99 20.78 31.06 28.30 23.18 15.29 8.62 92.43%
EPS 2.00 1.74 1.68 2.26 2.59 1.56 0.95 64.33%
DPS 0.63 0.00 0.00 0.19 0.25 0.00 0.00 -
NAPS 0.1746 0.1631 0.1186 0.1061 0.1531 0.1435 0.1113 35.04%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.25 0.28 0.28 0.34 0.30 0.28 0.26 -
P/RPS 1.15 0.93 0.47 0.56 0.53 0.75 0.98 11.26%
P/EPS 13.16 11.11 8.62 6.95 4.73 7.29 8.90 29.82%
EY 7.60 9.00 11.60 14.39 21.13 13.71 11.23 -22.93%
DY 2.40 0.00 0.00 1.18 2.00 0.00 0.00 -
P/NAPS 1.51 1.19 1.22 1.48 0.80 0.79 0.76 58.10%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 22/05/09 27/02/09 21/11/08 27/08/08 27/05/08 28/02/08 -
Price 0.25 0.29 0.26 0.26 0.38 0.30 0.29 -
P/RPS 1.15 0.97 0.43 0.42 0.67 0.80 1.09 3.64%
P/EPS 13.16 11.51 8.00 5.31 5.99 7.81 9.93 20.67%
EY 7.60 8.69 12.49 18.82 16.68 12.80 10.07 -17.12%
DY 2.40 0.00 0.00 1.54 1.58 0.00 0.00 -
P/NAPS 1.51 1.23 1.13 1.13 1.01 0.85 0.85 46.73%

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