[PGB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -10.82%
YoY- 11.45%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 177,152 175,650 141,680 188,244 167,524 166,044 150,088 11.67%
PBT 22,588 19,048 13,436 20,377 21,826 20,126 17,704 17.61%
Tax -7,669 -5,466 -3,992 -6,713 -6,646 -5,666 -5,032 32.39%
NP 14,918 13,582 9,444 13,664 15,180 14,460 12,672 11.48%
-
NP to SH 14,844 13,502 9,444 13,538 15,181 14,476 12,592 11.58%
-
Tax Rate 33.95% 28.70% 29.71% 32.94% 30.45% 28.15% 28.42% -
Total Cost 162,233 162,068 132,236 174,580 152,344 151,584 137,416 11.69%
-
Net Worth 157,394 151,855 14,823,707 135,283 0 126,093 117,775 21.30%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,357 5,334 - 2,348 3,119 4,571 - -
Div Payout % 29.36% 39.51% - 17.35% 20.55% 31.58% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 157,394 151,855 14,823,707 135,283 0 126,093 117,775 21.30%
NOSH 1,021,376 833,456 843,214 782,890 779,862 761,894 499,682 60.99%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.42% 7.73% 6.67% 7.26% 9.06% 8.71% 8.44% -
ROE 9.43% 8.89% 0.06% 10.01% 0.00% 11.48% 10.69% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 17.34 21.07 16.80 24.04 21.48 21.79 30.04 -30.65%
EPS 1.45 1.62 1.12 1.41 1.60 1.90 2.52 -30.79%
DPS 0.43 0.64 0.00 0.30 0.40 0.60 0.00 -
NAPS 0.1541 0.1822 17.58 0.1728 0.00 0.1655 0.2357 -24.65%
Adjusted Per Share Value based on latest NOSH - 799,259
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 24.53 24.32 19.62 26.06 23.20 22.99 20.78 11.68%
EPS 2.06 1.87 1.31 1.87 2.10 2.00 1.74 11.90%
DPS 0.60 0.74 0.00 0.33 0.43 0.63 0.00 -
NAPS 0.2179 0.2103 20.5246 0.1873 0.00 0.1746 0.1631 21.28%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.17 0.22 0.26 0.32 0.27 0.25 0.28 -
P/RPS 0.98 1.04 1.55 1.33 1.26 1.15 0.93 3.54%
P/EPS 11.70 13.58 23.21 18.51 13.87 13.16 11.11 3.50%
EY 8.55 7.36 4.31 5.40 7.21 7.60 9.00 -3.35%
DY 2.51 2.91 0.00 0.94 1.48 2.40 0.00 -
P/NAPS 1.10 1.21 0.01 1.85 0.00 1.51 1.19 -5.10%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 16/08/10 21/05/10 24/02/10 19/11/09 19/08/09 22/05/09 -
Price 0.25 0.19 0.25 0.26 0.34 0.25 0.29 -
P/RPS 1.44 0.90 1.49 1.08 1.58 1.15 0.97 30.10%
P/EPS 17.20 11.73 22.32 15.04 17.47 13.16 11.51 30.67%
EY 5.81 8.53 4.48 6.65 5.73 7.60 8.69 -23.52%
DY 1.71 3.37 0.00 1.15 1.18 2.40 0.00 -
P/NAPS 1.62 1.04 0.01 1.50 0.00 1.51 1.23 20.13%

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