[PGB] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 14.96%
YoY- -22.63%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 211,468 242,118 175,650 166,044 167,420 34,944 27,964 40.05%
PBT 27,252 20,950 19,048 20,126 25,730 5,100 4,060 37.30%
Tax -9,942 -6,062 -5,466 -5,666 -7,060 -422 -506 64.19%
NP 17,310 14,888 13,582 14,460 18,670 4,678 3,554 30.16%
-
NP to SH 17,316 14,840 13,502 14,476 18,710 4,678 3,554 30.17%
-
Tax Rate 36.48% 28.94% 28.70% 28.15% 27.44% 8.27% 12.46% -
Total Cost 194,158 227,230 162,068 151,584 148,750 30,266 24,410 41.24%
-
Net Worth 21,888,888 192,470 151,855 126,093 110,607 3,502,795 31,305 197.62%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 6,097 5,396 5,334 4,571 1,770 - - -
Div Payout % 35.21% 36.36% 39.51% 31.58% 9.46% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 21,888,888 192,470 151,855 126,093 110,607 3,502,795 31,305 197.62%
NOSH 1,219,436 1,124,242 833,456 761,894 295,110 190,162 189,042 36.39%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.19% 6.15% 7.73% 8.71% 11.15% 13.39% 12.71% -
ROE 0.08% 7.71% 8.89% 11.48% 16.92% 0.13% 11.35% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 17.34 21.54 21.07 21.79 56.73 18.38 14.79 2.68%
EPS 1.42 1.32 1.62 1.90 6.34 2.46 1.88 -4.56%
DPS 0.50 0.48 0.64 0.60 0.60 0.00 0.00 -
NAPS 17.95 0.1712 0.1822 0.1655 0.3748 18.42 0.1656 118.20%
Adjusted Per Share Value based on latest NOSH - 786,538
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 29.28 33.52 24.32 22.99 23.18 4.84 3.87 40.06%
EPS 2.40 2.05 1.87 2.00 2.59 0.65 0.49 30.28%
DPS 0.84 0.75 0.74 0.63 0.25 0.00 0.00 -
NAPS 30.3069 0.2665 0.2103 0.1746 0.1531 4.8499 0.0433 197.67%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.20 0.21 0.22 0.25 0.30 0.58 0.22 -
P/RPS 1.15 0.98 1.04 1.15 0.53 3.16 1.49 -4.22%
P/EPS 14.08 15.91 13.58 13.16 4.73 23.58 11.70 3.13%
EY 7.10 6.29 7.36 7.60 21.13 4.24 8.55 -3.04%
DY 2.50 2.29 2.91 2.40 2.00 0.00 0.00 -
P/NAPS 0.01 1.23 1.21 1.51 0.80 0.03 1.33 -55.70%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 23/08/11 16/08/10 19/08/09 27/08/08 23/08/07 28/08/06 -
Price 0.20 0.18 0.19 0.25 0.38 0.54 0.23 -
P/RPS 1.15 0.84 0.90 1.15 0.67 2.94 1.55 -4.84%
P/EPS 14.08 13.64 11.73 13.16 5.99 21.95 12.23 2.37%
EY 7.10 7.33 8.53 7.60 16.68 4.56 8.17 -2.31%
DY 2.50 2.67 3.37 2.40 1.58 0.00 0.00 -
P/NAPS 0.01 1.05 1.04 1.51 1.01 0.03 1.39 -56.02%

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