[PGB] YoY Annualized 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- 4.87%
YoY- -7.14%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 238,153 247,216 177,152 167,524 204,404 62,445 28,369 42.51%
PBT 28,944 24,588 22,588 21,826 22,149 7,966 4,062 38.67%
Tax -8,982 -7,430 -7,669 -6,646 -5,778 -1,213 -524 60.50%
NP 19,961 17,157 14,918 15,180 16,370 6,753 3,538 33.38%
-
NP to SH 19,981 17,072 14,844 15,181 16,349 6,764 3,538 33.41%
-
Tax Rate 31.03% 30.22% 33.95% 30.45% 26.09% 15.23% 12.90% -
Total Cost 218,192 230,058 162,233 152,344 188,033 55,692 24,830 43.60%
-
Net Worth 219,672 198,404 157,394 0 76,612 49,024 32,284 37.61%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,061 3,691 4,357 3,119 1,336 - - -
Div Payout % 20.33% 21.62% 29.36% 20.55% 8.17% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 219,672 198,404 157,394 0 76,612 49,024 32,284 37.61%
NOSH 1,218,373 1,153,513 1,021,376 779,862 334,114 213,151 189,571 36.31%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.38% 6.94% 8.42% 9.06% 8.01% 10.81% 12.47% -
ROE 9.10% 8.60% 9.43% 0.00% 21.34% 13.80% 10.96% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 19.55 21.43 17.34 21.48 61.18 29.30 14.96 4.55%
EPS 1.64 1.48 1.45 1.60 4.89 3.17 1.87 -2.16%
DPS 0.33 0.32 0.43 0.40 0.40 0.00 0.00 -
NAPS 0.1803 0.172 0.1541 0.00 0.2293 0.23 0.1703 0.95%
Adjusted Per Share Value based on latest NOSH - 813,333
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 35.24 36.58 26.21 24.79 30.24 9.24 4.20 42.50%
EPS 2.96 2.53 2.20 2.25 2.42 1.00 0.52 33.58%
DPS 0.60 0.55 0.64 0.46 0.20 0.00 0.00 -
NAPS 0.325 0.2936 0.2329 0.00 0.1134 0.0725 0.0478 37.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.19 0.16 0.17 0.27 0.34 0.54 0.22 -
P/RPS 0.97 0.75 0.98 1.26 0.56 1.84 1.47 -6.68%
P/EPS 11.59 10.81 11.70 13.87 6.95 17.02 11.79 -0.28%
EY 8.63 9.25 8.55 7.21 14.39 5.88 8.48 0.29%
DY 1.75 2.00 2.51 1.48 1.18 0.00 0.00 -
P/NAPS 1.05 0.93 1.10 0.00 1.48 2.35 1.29 -3.36%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 21/11/11 15/11/10 19/11/09 21/11/08 27/11/07 30/11/06 -
Price 0.19 0.19 0.25 0.34 0.26 0.50 0.34 -
P/RPS 0.97 0.89 1.44 1.58 0.42 1.71 2.27 -13.20%
P/EPS 11.59 12.84 17.20 17.47 5.31 15.76 18.21 -7.24%
EY 8.63 7.79 5.81 5.73 18.82 6.35 5.49 7.82%
DY 1.75 1.68 1.71 1.18 1.54 0.00 0.00 -
P/NAPS 1.05 1.10 1.62 0.00 1.13 2.17 2.00 -10.17%

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