[PGB] YoY Cumulative 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- 57.31%
YoY- -7.14%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 178,615 185,412 132,864 125,643 153,303 46,834 21,277 42.51%
PBT 21,708 18,441 16,941 16,370 16,612 5,975 3,047 38.67%
Tax -6,737 -5,573 -5,752 -4,985 -4,334 -910 -393 60.50%
NP 14,971 12,868 11,189 11,385 12,278 5,065 2,654 33.38%
-
NP to SH 14,986 12,804 11,133 11,386 12,262 5,073 2,654 33.40%
-
Tax Rate 31.03% 30.22% 33.95% 30.45% 26.09% 15.23% 12.90% -
Total Cost 163,644 172,544 121,675 114,258 141,025 41,769 18,623 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 3,045 2,768 3,268 2,339 1,002 - - -
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 6.82% 6.45% 7.07% 0.00% 16.01% 10.35% 8.22% -
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 14.66 16.07 13.01 16.11 45.88 21.97 11.22 4.55%
EPS 1.23 1.11 1.09 1.20 3.67 2.38 1.40 -2.13%
DPS 0.25 0.24 0.32 0.30 0.30 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 26.43 27.43 19.66 18.59 22.68 6.93 3.15 42.50%
EPS 2.22 1.89 1.65 1.68 1.81 0.75 0.39 33.58%
DPS 0.45 0.41 0.48 0.35 0.15 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 1.30 1.00 1.31 1.68 0.74 2.46 1.96 -6.60%
P/EPS 15.45 14.41 15.60 18.49 9.26 22.69 15.71 -0.27%
EY 6.47 6.94 6.41 5.41 10.79 4.41 6.36 0.28%
DY 1.32 1.50 1.88 1.11 0.88 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 1.30 1.18 1.92 2.11 0.57 2.28 3.03 -13.14%
P/EPS 15.45 17.12 22.94 23.29 7.08 21.01 24.29 -7.25%
EY 6.47 5.84 4.36 4.29 14.12 4.76 4.12 7.80%
DY 1.32 1.26 1.28 0.88 1.15 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