[PGB] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 31.07%
YoY- 141.71%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 185,412 132,864 125,643 153,303 46,834 21,277 21,004 43.73%
PBT 18,441 16,941 16,370 16,612 5,975 3,047 2,401 40.44%
Tax -5,573 -5,752 -4,985 -4,334 -910 -393 -581 45.73%
NP 12,868 11,189 11,385 12,278 5,065 2,654 1,820 38.51%
-
NP to SH 12,804 11,133 11,386 12,262 5,073 2,654 1,820 38.40%
-
Tax Rate 30.22% 33.95% 30.45% 26.09% 15.23% 12.90% 24.20% -
Total Cost 172,544 121,675 114,258 141,025 41,769 18,623 19,184 44.18%
-
Net Worth 198,404 157,394 0 76,612 49,024 32,284 11,218 61.37%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 2,768 3,268 2,339 1,002 - - - -
Div Payout % 21.62% 29.36% 20.55% 8.17% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 198,404 157,394 0 76,612 49,024 32,284 11,218 61.37%
NOSH 1,153,513 1,021,376 779,862 334,114 213,151 189,571 74,590 57.80%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.94% 8.42% 9.06% 8.01% 10.81% 12.47% 8.67% -
ROE 6.45% 7.07% 0.00% 16.01% 10.35% 8.22% 16.22% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 16.07 13.01 16.11 45.88 21.97 11.22 28.16 -8.92%
EPS 1.11 1.09 1.20 3.67 2.38 1.40 2.44 -12.29%
DPS 0.24 0.32 0.30 0.30 0.00 0.00 0.00 -
NAPS 0.172 0.1541 0.00 0.2293 0.23 0.1703 0.1504 2.26%
Adjusted Per Share Value based on latest NOSH - 409,436
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 27.43 19.66 18.59 22.68 6.93 3.15 3.11 43.71%
EPS 1.89 1.65 1.68 1.81 0.75 0.39 0.27 38.28%
DPS 0.41 0.48 0.35 0.15 0.00 0.00 0.00 -
NAPS 0.2936 0.2329 0.00 0.1134 0.0725 0.0478 0.0166 61.37%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.16 0.17 0.27 0.34 0.54 0.22 0.15 -
P/RPS 1.00 1.31 1.68 0.74 2.46 1.96 0.53 11.15%
P/EPS 14.41 15.60 18.49 9.26 22.69 15.71 6.15 15.24%
EY 6.94 6.41 5.41 10.79 4.41 6.36 16.27 -13.23%
DY 1.50 1.88 1.11 0.88 0.00 0.00 0.00 -
P/NAPS 0.93 1.10 0.00 1.48 2.35 1.29 1.00 -1.20%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 15/11/10 19/11/09 21/11/08 27/11/07 30/11/06 23/11/05 -
Price 0.19 0.25 0.34 0.26 0.50 0.34 0.14 -
P/RPS 1.18 1.92 2.11 0.57 2.28 3.03 0.50 15.37%
P/EPS 17.12 22.94 23.29 7.08 21.01 24.29 5.74 19.96%
EY 5.84 4.36 4.29 14.12 4.76 4.12 17.43 -16.65%
DY 1.26 1.28 0.88 1.15 0.00 0.00 0.00 -
P/NAPS 1.10 1.62 0.00 1.13 2.17 2.00 0.93 2.83%

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