[PGB] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 65.81%
YoY- 299.96%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 242,118 175,650 166,044 167,420 34,944 27,964 26,384 44.66%
PBT 20,950 19,048 20,126 25,730 5,100 4,060 2,542 42.10%
Tax -6,062 -5,466 -5,666 -7,060 -422 -506 -256 69.41%
NP 14,888 13,582 14,460 18,670 4,678 3,554 2,286 36.63%
-
NP to SH 14,840 13,502 14,476 18,710 4,678 3,554 2,286 36.56%
-
Tax Rate 28.94% 28.70% 28.15% 27.44% 8.27% 12.46% 10.07% -
Total Cost 227,230 162,068 151,584 148,750 30,266 24,410 24,098 45.32%
-
Net Worth 192,470 151,855 126,093 110,607 3,502,795 31,305 0 -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 5,396 5,334 4,571 1,770 - - - -
Div Payout % 36.36% 39.51% 31.58% 9.46% - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 192,470 151,855 126,093 110,607 3,502,795 31,305 0 -
NOSH 1,124,242 833,456 761,894 295,110 190,162 189,042 2,285,999 -11.15%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 6.15% 7.73% 8.71% 11.15% 13.39% 12.71% 8.66% -
ROE 7.71% 8.89% 11.48% 16.92% 0.13% 11.35% 0.00% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 21.54 21.07 21.79 56.73 18.38 14.79 1.15 62.92%
EPS 1.32 1.62 1.90 6.34 2.46 1.88 9.44 -27.94%
DPS 0.48 0.64 0.60 0.60 0.00 0.00 0.00 -
NAPS 0.1712 0.1822 0.1655 0.3748 18.42 0.1656 0.00 -
Adjusted Per Share Value based on latest NOSH - 295,656
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 33.52 24.32 22.99 23.18 4.84 3.87 3.65 44.68%
EPS 2.05 1.87 2.00 2.59 0.65 0.49 0.32 36.26%
DPS 0.75 0.74 0.63 0.25 0.00 0.00 0.00 -
NAPS 0.2665 0.2103 0.1746 0.1531 4.8499 0.0433 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 0.21 0.22 0.25 0.30 0.58 0.22 0.00 -
P/RPS 0.98 1.04 1.15 0.53 3.16 1.49 0.00 -
P/EPS 15.91 13.58 13.16 4.73 23.58 11.70 0.00 -
EY 6.29 7.36 7.60 21.13 4.24 8.55 0.00 -
DY 2.29 2.91 2.40 2.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.21 1.51 0.80 0.03 1.33 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 16/08/10 19/08/09 27/08/08 23/08/07 28/08/06 14/09/05 -
Price 0.18 0.19 0.25 0.38 0.54 0.23 0.15 -
P/RPS 0.84 0.90 1.15 0.67 2.94 1.55 13.00 -36.64%
P/EPS 13.64 11.73 13.16 5.99 21.95 12.23 150.00 -32.92%
EY 7.33 8.53 7.60 16.68 4.56 8.17 0.67 48.96%
DY 2.67 3.37 2.40 1.58 0.00 0.00 0.00 -
P/NAPS 1.05 1.04 1.51 1.01 0.03 1.39 0.00 -

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