[PGB] YoY Annual (Unaudited) 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
YoY- 11.45%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 276,929 281,683 174,223 188,244 224,345 62,258 29,340 45.32%
PBT 28,386 23,800 22,733 20,377 18,284 8,557 4,023 38.45%
Tax -8,270 -6,237 -5,767 -6,713 -6,136 -1,716 -1,078 40.39%
NP 20,116 17,563 16,966 13,664 12,148 6,841 2,945 37.70%
-
NP to SH 20,171 17,502 16,908 13,538 12,147 6,844 2,945 37.76%
-
Tax Rate 29.13% 26.21% 25.37% 32.94% 33.56% 20.05% 26.80% -
Total Cost 256,813 264,120 157,257 174,580 212,197 55,417 26,395 46.06%
-
Net Worth 228,581 203,533 165,303 135,283 85,673 80,417 32,487 38.38%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 2,781 3,285 2,348 - - - -
Div Payout % - 15.89% 19.43% 17.35% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 228,581 203,533 165,303 135,283 85,673 80,417 32,487 38.38%
NOSH 1,221,055 1,159,072 1,026,729 782,890 373,958 234,383 189,102 36.42%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.26% 6.24% 9.74% 7.26% 5.41% 10.99% 10.04% -
ROE 8.82% 8.60% 10.23% 10.01% 14.18% 8.51% 9.06% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 22.68 24.30 16.97 24.04 59.99 26.56 15.52 6.52%
EPS 1.65 1.51 1.64 1.41 1.61 2.93 1.55 1.04%
DPS 0.00 0.24 0.32 0.30 0.00 0.00 0.00 -
NAPS 0.1872 0.1756 0.161 0.1728 0.2291 0.3431 0.1718 1.43%
Adjusted Per Share Value based on latest NOSH - 799,259
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 38.34 39.00 24.12 26.06 31.06 8.62 4.06 45.33%
EPS 2.79 2.42 2.34 1.87 1.68 0.95 0.41 37.61%
DPS 0.00 0.39 0.45 0.33 0.00 0.00 0.00 -
NAPS 0.3165 0.2818 0.2289 0.1873 0.1186 0.1113 0.045 38.37%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.19 0.19 0.22 0.32 0.28 0.26 0.35 -
P/RPS 0.84 0.78 1.30 1.33 0.47 0.98 2.26 -15.19%
P/EPS 11.50 12.58 13.36 18.51 8.62 8.90 22.47 -10.55%
EY 8.69 7.95 7.49 5.40 11.60 11.23 4.45 11.78%
DY 0.00 1.26 1.45 0.94 0.00 0.00 0.00 -
P/NAPS 1.01 1.08 1.37 1.85 1.22 0.76 2.04 -11.04%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 22/02/11 24/02/10 27/02/09 28/02/08 27/02/07 -
Price 0.20 0.20 0.25 0.26 0.26 0.29 0.50 -
P/RPS 0.88 0.82 1.47 1.08 0.43 1.09 3.22 -19.42%
P/EPS 12.11 13.25 15.18 15.04 8.00 9.93 32.11 -14.98%
EY 8.26 7.55 6.59 6.65 12.49 10.07 3.11 17.66%
DY 0.00 1.20 1.28 1.15 0.00 0.00 0.00 -
P/NAPS 1.07 1.14 1.55 1.50 1.13 0.85 2.91 -15.34%

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