[PGB] YoY TTM 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- 1.25%
YoY- 161.37%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 226,769 195,467 196,685 168,727 54,877 29,445 15,416 56.49%
PBT 24,232 20,948 18,042 19,194 6,956 4,331 1,912 52.66%
Tax -5,587 -7,480 -6,787 -5,140 -1,595 -795 -532 47.95%
NP 18,645 13,468 11,255 14,054 5,361 3,536 1,380 54.29%
-
NP to SH 18,579 13,285 11,291 14,033 5,369 3,536 1,380 54.20%
-
Tax Rate 23.06% 35.71% 37.62% 26.78% 22.93% 18.36% 27.82% -
Total Cost 208,124 181,999 185,430 154,673 49,516 25,909 14,036 56.70%
-
Net Worth 205,788 164,699 0 0 59,887 32,468 26,107 41.05%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 8,965 2,706 2,440 886 - - - -
Div Payout % 48.26% 20.37% 21.61% 6.32% - - - -
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 205,788 164,699 0 0 59,887 32,468 26,107 41.05%
NOSH 1,196,444 1,068,780 813,333 409,436 260,380 190,652 173,589 37.93%
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 8.22% 6.89% 5.72% 8.33% 9.77% 12.01% 8.95% -
ROE 9.03% 8.07% 0.00% 0.00% 8.97% 10.89% 5.29% -
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 18.95 18.29 24.18 41.21 21.08 15.44 8.88 13.45%
EPS 1.55 1.24 1.39 3.43 2.06 1.85 0.79 11.88%
DPS 0.75 0.25 0.30 0.22 0.00 0.00 0.00 -
NAPS 0.172 0.1541 0.00 0.00 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 33.55 28.92 29.10 24.97 8.12 4.36 2.28 56.50%
EPS 2.75 1.97 1.67 2.08 0.79 0.52 0.20 54.74%
DPS 1.33 0.40 0.36 0.13 0.00 0.00 0.00 -
NAPS 0.3045 0.2437 0.00 0.00 0.0886 0.048 0.0386 41.06%
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 0.84 0.93 1.12 0.83 2.56 1.42 1.69 -10.99%
P/EPS 10.30 13.68 19.45 9.92 26.19 11.86 18.87 -9.59%
EY 9.71 7.31 5.14 10.08 3.82 8.43 5.30 10.61%
DY 4.68 1.49 1.11 0.64 0.00 0.00 0.00 -
P/NAPS 0.93 1.10 0.00 0.00 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 - -
Price 0.19 0.25 0.34 0.26 0.50 0.34 0.00 -
P/RPS 1.00 1.37 1.41 0.63 2.37 2.20 0.00 -
P/EPS 12.24 20.11 24.49 7.59 24.25 18.33 0.00 -
EY 8.17 4.97 4.08 13.18 4.12 5.45 0.00 -
DY 3.94 1.01 0.88 0.83 0.00 0.00 0.00 -
P/NAPS 1.10 1.62 0.00 0.00 2.17 2.00 0.00 -

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