[PGB] QoQ Cumulative 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- 18.9%
YoY- 11.45%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 132,864 87,825 35,420 188,244 125,643 83,022 37,522 132.13%
PBT 16,941 9,524 3,359 20,377 16,370 10,063 4,426 144.49%
Tax -5,752 -2,733 -998 -6,713 -4,985 -2,833 -1,258 175.22%
NP 11,189 6,791 2,361 13,664 11,385 7,230 3,168 131.74%
-
NP to SH 11,133 6,751 2,361 13,538 11,386 7,238 3,148 131.94%
-
Tax Rate 33.95% 28.70% 29.71% 32.94% 30.45% 28.15% 28.42% -
Total Cost 121,675 81,034 33,059 174,580 114,258 75,792 34,354 132.17%
-
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 3,268 2,667 - 2,348 2,339 2,285 - -
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 7.07% 4.45% 0.02% 10.01% 0.00% 5.74% 2.67% -
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 13.01 10.54 4.20 24.04 16.11 10.90 7.51 44.19%
EPS 1.09 0.81 0.28 1.41 1.20 0.95 0.63 44.07%
DPS 0.32 0.32 0.00 0.30 0.30 0.30 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 18.40 12.16 4.90 26.06 17.40 11.50 5.20 132.02%
EPS 1.54 0.93 0.33 1.87 1.58 1.00 0.44 130.34%
DPS 0.45 0.37 0.00 0.33 0.32 0.32 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 1.31 2.09 6.19 1.33 1.68 2.29 3.73 -50.18%
P/EPS 15.60 27.16 92.86 18.51 18.49 26.32 44.44 -50.20%
EY 6.41 3.68 1.08 5.40 5.41 3.80 2.25 100.83%
DY 1.88 1.45 0.00 0.94 1.11 1.20 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 1.92 1.80 5.95 1.08 2.11 2.29 3.86 -37.19%
P/EPS 22.94 23.46 89.29 15.04 23.29 26.32 46.03 -37.11%
EY 4.36 4.26 1.12 6.65 4.29 3.80 2.17 59.15%
DY 1.28 1.68 0.00 1.15 0.88 1.20 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