[PGB] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 3.66%
YoY- 11.59%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 121,420 202,584 141,680 150,088 110,436 40,624 28,804 27.07%
PBT 18,356 14,920 13,436 17,704 15,372 6,080 4,380 26.94%
Tax -6,612 -4,160 -3,992 -5,032 -4,340 -572 -496 53.92%
NP 11,744 10,760 9,444 12,672 11,032 5,508 3,884 20.23%
-
NP to SH 11,756 10,752 9,444 12,592 11,284 5,508 3,884 20.25%
-
Tax Rate 36.02% 27.88% 29.71% 28.42% 28.23% 9.41% 11.32% -
Total Cost 109,676 191,824 132,236 137,416 99,404 35,116 24,920 27.98%
-
Net Worth 214,424 183,456 14,823,707 117,775 103,612 33,783 30,729 38.19%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 214,424 183,456 14,823,707 117,775 103,612 33,783 30,729 38.19%
NOSH 1,224,583 1,120,000 843,214 499,682 293,854 188,630 190,392 36.33%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.67% 5.31% 6.67% 8.44% 9.99% 13.56% 13.48% -
ROE 5.48% 5.86% 0.06% 10.69% 10.89% 16.30% 12.64% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 9.92 18.09 16.80 30.04 37.58 21.54 15.13 -6.78%
EPS 0.96 0.96 1.12 2.52 3.84 2.92 2.04 -11.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1751 0.1638 17.58 0.2357 0.3526 0.1791 0.1614 1.36%
Adjusted Per Share Value based on latest NOSH - 499,682
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 16.81 28.05 19.62 20.78 15.29 5.62 3.99 27.05%
EPS 1.63 1.49 1.31 1.74 1.56 0.76 0.54 20.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2969 0.254 20.5246 0.1631 0.1435 0.0468 0.0425 38.22%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.19 0.23 0.26 0.28 0.28 0.52 0.22 -
P/RPS 1.92 1.27 1.55 0.93 0.75 2.41 1.45 4.78%
P/EPS 19.79 23.96 23.21 11.11 7.29 17.81 10.78 10.64%
EY 5.05 4.17 4.31 9.00 13.71 5.62 9.27 -9.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.40 0.01 1.19 0.79 2.90 1.36 -3.61%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 19/05/11 21/05/10 22/05/09 27/05/08 29/05/07 24/05/06 -
Price 0.20 0.23 0.25 0.29 0.30 0.48 0.21 -
P/RPS 2.02 1.27 1.49 0.97 0.80 2.23 1.39 6.42%
P/EPS 20.83 23.96 22.32 11.51 7.81 16.44 10.29 12.46%
EY 4.80 4.17 4.48 8.69 12.80 6.08 9.71 -11.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.40 0.01 1.23 0.85 2.68 1.30 -2.16%

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