[PGB] YoY Cumulative 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- 129.92%
YoY- -22.63%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 105,734 121,059 87,825 83,022 83,710 17,472 13,982 40.05%
PBT 13,626 10,475 9,524 10,063 12,865 2,550 2,030 37.30%
Tax -4,971 -3,031 -2,733 -2,833 -3,530 -211 -253 64.19%
NP 8,655 7,444 6,791 7,230 9,335 2,339 1,777 30.16%
-
NP to SH 8,658 7,420 6,751 7,238 9,355 2,339 1,777 30.17%
-
Tax Rate 36.48% 28.94% 28.70% 28.15% 27.44% 8.27% 12.46% -
Total Cost 97,079 113,615 81,034 75,792 74,375 15,133 12,205 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 3,048 2,698 2,667 2,285 885 - - -
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 0.04% 3.86% 4.45% 5.74% 8.46% 0.07% 5.68% -
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 8.67 10.77 10.54 10.90 28.37 9.19 7.40 2.67%
EPS 0.71 0.66 0.81 0.95 3.17 1.23 0.94 -4.56%
DPS 0.25 0.24 0.32 0.30 0.30 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 14.64 16.76 12.16 11.50 11.59 2.42 1.94 40.00%
EPS 1.20 1.03 0.93 1.00 1.30 0.32 0.25 29.84%
DPS 0.42 0.37 0.37 0.32 0.12 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 2.31 1.95 2.09 2.29 1.06 6.31 2.97 -4.09%
P/EPS 28.17 31.82 27.16 26.32 9.46 47.15 23.40 3.13%
EY 3.55 3.14 3.68 3.80 10.57 2.12 4.27 -3.02%
DY 1.25 1.14 1.45 1.20 1.00 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 2.31 1.67 1.80 2.29 1.34 5.88 3.11 -4.83%
P/EPS 28.17 27.27 23.46 26.32 11.99 43.90 24.47 2.37%
EY 3.55 3.67 4.26 3.80 8.34 2.28 4.09 -2.33%
DY 1.25 1.33 1.68 1.20 0.79 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