[PGB] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -25.7%
YoY- 77.48%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 281,683 174,223 188,244 224,345 62,258 29,340 29,172 45.90%
PBT 23,800 22,733 20,377 18,284 8,557 4,023 3,685 36.44%
Tax -6,237 -5,767 -6,713 -6,136 -1,716 -1,078 -983 36.04%
NP 17,563 16,966 13,664 12,148 6,841 2,945 2,702 36.59%
-
NP to SH 17,502 16,908 13,538 12,147 6,844 2,945 2,702 36.51%
-
Tax Rate 26.21% 25.37% 32.94% 33.56% 20.05% 26.80% 26.68% -
Total Cost 264,120 157,257 174,580 212,197 55,417 26,395 26,470 46.70%
-
Net Worth 203,533 165,303 135,283 85,673 80,417 32,487 16,180 52.47%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 2,781 3,285 2,348 - - - - -
Div Payout % 15.89% 19.43% 17.35% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 203,533 165,303 135,283 85,673 80,417 32,487 16,180 52.47%
NOSH 1,159,072 1,026,729 782,890 373,958 234,383 189,102 103,524 49.54%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.24% 9.74% 7.26% 5.41% 10.99% 10.04% 9.26% -
ROE 8.60% 10.23% 10.01% 14.18% 8.51% 9.06% 16.70% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 24.30 16.97 24.04 59.99 26.56 15.52 28.18 -2.43%
EPS 1.51 1.64 1.41 1.61 2.93 1.55 2.61 -8.71%
DPS 0.24 0.32 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.1756 0.161 0.1728 0.2291 0.3431 0.1718 0.1563 1.95%
Adjusted Per Share Value based on latest NOSH - 505,000
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 39.00 24.12 26.06 31.06 8.62 4.06 4.04 45.89%
EPS 2.42 2.34 1.87 1.68 0.95 0.41 0.37 36.73%
DPS 0.39 0.45 0.33 0.00 0.00 0.00 0.00 -
NAPS 0.2818 0.2289 0.1873 0.1186 0.1113 0.045 0.0224 52.47%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.19 0.22 0.32 0.28 0.26 0.35 0.14 -
P/RPS 0.78 1.30 1.33 0.47 0.98 2.26 0.50 7.68%
P/EPS 12.58 13.36 18.51 8.62 8.90 22.47 5.36 15.27%
EY 7.95 7.49 5.40 11.60 11.23 4.45 18.64 -13.23%
DY 1.26 1.45 0.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.37 1.85 1.22 0.76 2.04 0.90 3.08%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 22/02/11 24/02/10 27/02/09 28/02/08 27/02/07 28/02/06 -
Price 0.20 0.25 0.26 0.26 0.29 0.50 0.17 -
P/RPS 0.82 1.47 1.08 0.43 1.09 3.22 0.60 5.34%
P/EPS 13.25 15.18 15.04 8.00 9.93 32.11 6.51 12.56%
EY 7.55 6.59 6.65 12.49 10.07 3.11 15.35 -11.14%
DY 1.20 1.28 1.15 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.55 1.50 1.13 0.85 2.91 1.09 0.74%

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