[PGB] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -0.94%
YoY- 77.48%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 125,643 83,022 37,522 224,345 153,303 83,710 27,609 174.36%
PBT 16,370 10,063 4,426 18,284 16,612 12,865 3,843 162.54%
Tax -4,985 -2,833 -1,258 -6,136 -4,334 -3,530 -1,085 176.11%
NP 11,385 7,230 3,168 12,148 12,278 9,335 2,758 157.10%
-
NP to SH 11,386 7,238 3,148 12,147 12,262 9,355 2,821 153.28%
-
Tax Rate 30.45% 28.15% 28.42% 33.56% 26.09% 27.44% 28.23% -
Total Cost 114,258 75,792 34,354 212,197 141,025 74,375 24,851 176.24%
-
Net Worth 0 126,093 117,775 85,673 76,612 110,607 103,612 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,339 2,285 - - 1,002 885 - -
Div Payout % 20.55% 31.58% - - 8.17% 9.46% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 0 126,093 117,775 85,673 76,612 110,607 103,612 -
NOSH 779,862 761,894 499,682 373,958 334,114 295,110 293,854 91.57%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.06% 8.71% 8.44% 5.41% 8.01% 11.15% 9.99% -
ROE 0.00% 5.74% 2.67% 14.18% 16.01% 8.46% 2.72% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 16.11 10.90 7.51 59.99 45.88 28.37 9.40 43.16%
EPS 1.20 0.95 0.63 1.61 3.67 3.17 0.96 16.02%
DPS 0.30 0.30 0.00 0.00 0.30 0.30 0.00 -
NAPS 0.00 0.1655 0.2357 0.2291 0.2293 0.3748 0.3526 -
Adjusted Per Share Value based on latest NOSH - 505,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 17.40 11.50 5.20 31.06 21.23 11.59 3.82 174.53%
EPS 1.58 1.00 0.44 1.68 1.70 1.30 0.39 153.91%
DPS 0.32 0.32 0.00 0.00 0.14 0.12 0.00 -
NAPS 0.00 0.1746 0.1631 0.1186 0.1061 0.1531 0.1435 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.27 0.25 0.28 0.28 0.34 0.30 0.28 -
P/RPS 1.68 2.29 3.73 0.47 0.74 1.06 2.98 -31.73%
P/EPS 18.49 26.32 44.44 8.62 9.26 9.46 29.17 -26.18%
EY 5.41 3.80 2.25 11.60 10.79 10.57 3.43 35.46%
DY 1.11 1.20 0.00 0.00 0.88 1.00 0.00 -
P/NAPS 0.00 1.51 1.19 1.22 1.48 0.80 0.79 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 19/08/09 22/05/09 27/02/09 21/11/08 27/08/08 27/05/08 -
Price 0.34 0.25 0.29 0.26 0.26 0.38 0.30 -
P/RPS 2.11 2.29 3.86 0.43 0.57 1.34 3.19 -24.06%
P/EPS 23.29 26.32 46.03 8.00 7.08 11.99 31.25 -17.78%
EY 4.29 3.80 2.17 12.49 14.12 8.34 3.20 21.56%
DY 0.88 1.20 0.00 0.00 1.15 0.79 0.00 -
P/NAPS 0.00 1.51 1.23 1.13 1.13 1.01 0.85 -

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