[PGB] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.87%
YoY- -7.14%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 175,650 141,680 188,244 167,524 166,044 150,088 224,345 -15.08%
PBT 19,048 13,436 20,377 21,826 20,126 17,704 18,284 2.77%
Tax -5,466 -3,992 -6,713 -6,646 -5,666 -5,032 -6,136 -7.43%
NP 13,582 9,444 13,664 15,180 14,460 12,672 12,148 7.74%
-
NP to SH 13,502 9,444 13,538 15,181 14,476 12,592 12,147 7.32%
-
Tax Rate 28.70% 29.71% 32.94% 30.45% 28.15% 28.42% 33.56% -
Total Cost 162,068 132,236 174,580 152,344 151,584 137,416 212,197 -16.48%
-
Net Worth 151,855 14,823,707 135,283 0 126,093 117,775 85,673 46.61%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 5,334 - 2,348 3,119 4,571 - - -
Div Payout % 39.51% - 17.35% 20.55% 31.58% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 151,855 14,823,707 135,283 0 126,093 117,775 85,673 46.61%
NOSH 833,456 843,214 782,890 779,862 761,894 499,682 373,958 70.87%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.73% 6.67% 7.26% 9.06% 8.71% 8.44% 5.41% -
ROE 8.89% 0.06% 10.01% 0.00% 11.48% 10.69% 14.18% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 21.07 16.80 24.04 21.48 21.79 30.04 59.99 -50.31%
EPS 1.62 1.12 1.41 1.60 1.90 2.52 1.61 0.41%
DPS 0.64 0.00 0.30 0.40 0.60 0.00 0.00 -
NAPS 0.1822 17.58 0.1728 0.00 0.1655 0.2357 0.2291 -14.19%
Adjusted Per Share Value based on latest NOSH - 813,333
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 24.32 19.62 26.06 23.20 22.99 20.78 31.06 -15.08%
EPS 1.87 1.31 1.87 2.10 2.00 1.74 1.68 7.42%
DPS 0.74 0.00 0.33 0.43 0.63 0.00 0.00 -
NAPS 0.2103 20.5246 0.1873 0.00 0.1746 0.1631 0.1186 46.65%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.22 0.26 0.32 0.27 0.25 0.28 0.28 -
P/RPS 1.04 1.55 1.33 1.26 1.15 0.93 0.47 70.05%
P/EPS 13.58 23.21 18.51 13.87 13.16 11.11 8.62 35.50%
EY 7.36 4.31 5.40 7.21 7.60 9.00 11.60 -26.22%
DY 2.91 0.00 0.94 1.48 2.40 0.00 0.00 -
P/NAPS 1.21 0.01 1.85 0.00 1.51 1.19 1.22 -0.54%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 21/05/10 24/02/10 19/11/09 19/08/09 22/05/09 27/02/09 -
Price 0.19 0.25 0.26 0.34 0.25 0.29 0.26 -
P/RPS 0.90 1.49 1.08 1.58 1.15 0.97 0.43 63.84%
P/EPS 11.73 22.32 15.04 17.47 13.16 11.51 8.00 29.15%
EY 8.53 4.48 6.65 5.73 7.60 8.69 12.49 -22.50%
DY 3.37 0.00 1.15 1.18 2.40 0.00 0.00 -
P/NAPS 1.04 0.01 1.50 0.00 1.51 1.23 1.13 -5.39%

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