[PGB] QoQ 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- 1.42%
YoY- 42.69%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
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 52,406 35,420 62,601 42,621 45,500 37,522 71,042 -18.40%
PBT 6,165 3,359 4,007 6,355 5,637 4,426 1,672 139.24%
Tax -1,735 -998 -1,728 -2,200 -1,575 -1,258 -1,802 -2.50%
NP 4,430 2,361 2,279 4,155 4,062 3,168 -130 -
-
NP to SH 4,398 2,361 2,152 4,148 4,090 3,148 -115 -
-
Tax Rate 28.14% 29.71% 43.12% 34.62% 27.94% 28.42% 107.78% -
Total Cost 47,976 33,059 60,322 38,466 41,438 34,354 71,172 -23.17%
-
Net Worth 154,099 14,823,707 138,111 137,290 130,172 117,775 115,695 21.12%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,706 - - - 2,359 - - -
Div Payout % 61.54% - - - 57.69% - - -
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 154,099 14,823,707 138,111 137,290 130,172 117,775 115,695 21.12%
NOSH 845,769 843,214 799,259 813,333 786,538 499,682 505,000 41.16%
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 8.45% 6.67% 3.64% 9.75% 8.93% 8.44% -0.18% -
ROE 2.85% 0.02% 1.56% 3.02% 3.14% 2.67% -0.10% -
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 6.20 4.20 7.83 5.24 5.78 7.51 14.07 -42.17%
EPS 0.52 0.28 0.22 0.51 0.52 0.63 -0.02 -
DPS 0.32 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.1822 17.58 0.1728 0.1688 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 7.75 5.24 9.26 6.31 6.73 5.55 10.51 -18.42%
EPS 0.65 0.35 0.32 0.61 0.61 0.47 -0.02 -
DPS 0.40 0.00 0.00 0.00 0.35 0.00 0.00 -
NAPS 0.228 21.9334 0.2044 0.2031 0.1926 0.1743 0.1712 21.11%
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 3.55 6.19 4.09 5.15 4.32 3.73 1.99 47.24%
P/EPS 42.31 92.86 118.85 52.94 48.08 44.44 -1,229.57 -
EY 2.36 1.08 0.84 1.89 2.08 2.25 -0.08 -
DY 1.45 0.00 0.00 0.00 1.20 0.00 0.00 -
P/NAPS 1.21 0.01 1.85 1.60 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 3.07 5.95 3.32 6.49 4.32 3.86 1.85 40.29%
P/EPS 36.54 89.29 96.56 66.67 48.08 46.03 -1,141.74 -
EY 2.74 1.12 1.04 1.50 2.08 2.17 -0.09 -
DY 1.68 0.00 0.00 0.00 1.20 0.00 0.00 -
P/NAPS 1.04 0.01 1.50 2.01 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