[PGB] YoY TTM 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- -19.56%
YoY- -27.49%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 266,421 207,456 193,048 223,657 128,496 32,810 29,961 43.88%
PBT 26,911 23,683 19,886 15,434 18,872 4,548 4,444 34.97%
Tax -8,258 -6,064 -6,661 -5,391 -5,035 -1,036 -1,108 39.71%
NP 18,653 17,619 13,225 10,043 13,837 3,512 3,336 33.19%
-
NP to SH 18,619 17,577 13,051 10,050 13,860 3,512 3,336 33.15%
-
Tax Rate 30.69% 25.60% 33.50% 34.93% 26.68% 22.78% 24.93% -
Total Cost 247,768 189,837 179,823 213,614 114,659 29,298 26,625 44.98%
-
Net Worth 21,837,894 192,885 154,099 130,172 0 3,474,517 31,040 197.93%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 2,871 6,094 5,146 - 886 - - -
Div Payout % 15.42% 34.67% 39.43% - 6.40% - - -
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 21,837,894 192,885 154,099 130,172 0 3,474,517 31,040 197.93%
NOSH 1,216,595 1,126,666 845,769 786,538 295,656 188,627 187,441 36.53%
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 7.00% 8.49% 6.85% 4.49% 10.77% 10.70% 11.13% -
ROE 0.09% 9.11% 8.47% 7.72% 0.00% 0.10% 10.75% -
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 21.90 18.41 22.83 28.44 43.46 17.39 15.98 5.38%
EPS 1.53 1.56 1.54 1.28 4.69 1.86 1.78 -2.48%
DPS 0.24 0.54 0.61 0.00 0.30 0.00 0.00 -
NAPS 17.95 0.1712 0.1822 0.1655 0.00 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 36.89 28.72 26.73 30.97 17.79 4.54 4.15 43.87%
EPS 2.58 2.43 1.81 1.39 1.92 0.49 0.46 33.25%
DPS 0.40 0.84 0.71 0.00 0.12 0.00 0.00 -
NAPS 30.2363 0.2671 0.2134 0.1802 0.00 4.8107 0.043 197.90%
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 0.91 1.14 0.96 0.88 0.69 3.33 1.38 -6.69%
P/EPS 13.07 13.46 14.26 19.57 6.40 31.15 12.36 0.93%
EY 7.65 7.43 7.01 5.11 15.63 3.21 8.09 -0.92%
DY 1.20 2.58 2.77 0.00 1.00 0.00 0.00 -
P/NAPS 0.01 1.23 1.21 1.51 0.00 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 0.91 0.98 0.83 0.88 0.87 3.10 1.44 -7.35%
P/EPS 13.07 11.54 12.31 19.57 8.11 29.00 12.92 0.19%
EY 7.65 8.67 8.12 5.11 12.34 3.45 7.74 -0.19%
DY 1.20 3.00 3.20 0.00 0.79 0.00 0.00 -
P/NAPS 0.01 1.05 1.04 1.51 0.00 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