[PGB] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -25.7%
YoY- 77.48%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 167,524 166,044 150,088 224,345 204,404 167,420 110,436 31.98%
PBT 21,826 20,126 17,704 18,284 22,149 25,730 15,372 26.29%
Tax -6,646 -5,666 -5,032 -6,136 -5,778 -7,060 -4,340 32.82%
NP 15,180 14,460 12,672 12,148 16,370 18,670 11,032 23.68%
-
NP to SH 15,181 14,476 12,592 12,147 16,349 18,710 11,284 21.84%
-
Tax Rate 30.45% 28.15% 28.42% 33.56% 26.09% 27.44% 28.23% -
Total Cost 152,344 151,584 137,416 212,197 188,033 148,750 99,404 32.89%
-
Net Worth 0 126,093 117,775 85,673 76,612 110,607 103,612 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,119 4,571 - - 1,336 1,770 - -
Div Payout % 20.55% 31.58% - - 8.17% 9.46% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 0 126,093 117,775 85,673 76,612 110,607 103,612 -
NOSH 779,862 761,894 499,682 373,958 334,114 295,110 293,854 91.57%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.06% 8.71% 8.44% 5.41% 8.01% 11.15% 9.99% -
ROE 0.00% 11.48% 10.69% 14.18% 21.34% 16.92% 10.89% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 21.48 21.79 30.04 59.99 61.18 56.73 37.58 -31.10%
EPS 1.60 1.90 2.52 1.61 4.89 6.34 3.84 -44.18%
DPS 0.40 0.60 0.00 0.00 0.40 0.60 0.00 -
NAPS 0.00 0.1655 0.2357 0.2291 0.2293 0.3748 0.3526 -
Adjusted Per Share Value based on latest NOSH - 505,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 24.79 24.57 22.21 33.19 30.24 24.77 16.34 31.99%
EPS 2.25 2.14 1.86 1.80 2.42 2.77 1.67 21.96%
DPS 0.46 0.68 0.00 0.00 0.20 0.26 0.00 -
NAPS 0.00 0.1866 0.1743 0.1268 0.1134 0.1637 0.1533 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.27 0.25 0.28 0.28 0.34 0.30 0.28 -
P/RPS 1.26 1.15 0.93 0.47 0.56 0.53 0.75 41.27%
P/EPS 13.87 13.16 11.11 8.62 6.95 4.73 7.29 53.48%
EY 7.21 7.60 9.00 11.60 14.39 21.13 13.71 -34.82%
DY 1.48 2.40 0.00 0.00 1.18 2.00 0.00 -
P/NAPS 0.00 1.51 1.19 1.22 1.48 0.80 0.79 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 19/08/09 22/05/09 27/02/09 21/11/08 27/08/08 27/05/08 -
Price 0.34 0.25 0.29 0.26 0.26 0.38 0.30 -
P/RPS 1.58 1.15 0.97 0.43 0.42 0.67 0.80 57.34%
P/EPS 17.47 13.16 11.51 8.00 5.31 5.99 7.81 70.95%
EY 5.73 7.60 8.69 12.49 18.82 16.68 12.80 -41.45%
DY 1.18 2.40 0.00 0.00 1.54 1.58 0.00 -
P/NAPS 0.00 1.51 1.23 1.13 1.13 1.01 0.85 -

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