[PGB] YoY TTM 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- 12.35%
YoY- -19.54%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 274,949 226,769 195,467 196,685 168,727 54,877 29,445 45.06%
PBT 27,028 24,232 20,948 18,042 19,194 6,956 4,331 35.64%
Tax -7,482 -5,587 -7,480 -6,787 -5,140 -1,595 -795 45.25%
NP 19,546 18,645 13,468 11,255 14,054 5,361 3,536 32.93%
-
NP to SH 19,564 18,579 13,285 11,291 14,033 5,369 3,536 32.95%
-
Tax Rate 27.68% 23.06% 35.71% 37.62% 26.78% 22.93% 18.36% -
Total Cost 255,403 208,124 181,999 185,430 154,673 49,516 25,909 46.37%
-
Net Worth 219,445 205,788 164,699 0 0 59,887 32,468 37.46%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 8,965 2,706 2,440 886 - - -
Div Payout % - 48.26% 20.37% 21.61% 6.32% - - -
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 219,445 205,788 164,699 0 0 59,887 32,468 37.46%
NOSH 1,217,115 1,196,444 1,068,780 813,333 409,436 260,380 190,652 36.16%
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 7.11% 8.22% 6.89% 5.72% 8.33% 9.77% 12.01% -
ROE 8.92% 9.03% 8.07% 0.00% 0.00% 8.97% 10.89% -
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 22.59 18.95 18.29 24.18 41.21 21.08 15.44 6.54%
EPS 1.61 1.55 1.24 1.39 3.43 2.06 1.85 -2.28%
DPS 0.00 0.75 0.25 0.30 0.22 0.00 0.00 -
NAPS 0.1803 0.172 0.1541 0.00 0.00 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 38.07 31.40 27.06 27.23 23.36 7.60 4.08 45.04%
EPS 2.71 2.57 1.84 1.56 1.94 0.74 0.49 32.94%
DPS 0.00 1.24 0.37 0.34 0.12 0.00 0.00 -
NAPS 0.3038 0.2849 0.228 0.00 0.00 0.0829 0.045 37.43%
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 0.84 0.84 0.93 1.12 0.83 2.56 1.42 -8.37%
P/EPS 11.82 10.30 13.68 19.45 9.92 26.19 11.86 -0.05%
EY 8.46 9.71 7.31 5.14 10.08 3.82 8.43 0.05%
DY 0.00 4.68 1.49 1.11 0.64 0.00 0.00 -
P/NAPS 1.05 0.93 1.10 0.00 0.00 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 0.84 1.00 1.37 1.41 0.63 2.37 2.20 -14.81%
P/EPS 11.82 12.24 20.11 24.49 7.59 24.25 18.33 -7.04%
EY 8.46 8.17 4.97 4.08 13.18 4.12 5.45 7.59%
DY 0.00 3.94 1.01 0.88 0.83 0.00 0.00 -
P/NAPS 1.05 1.10 1.62 0.00 0.00 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