[PGB] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 3.66%
YoY- 11.59%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 188,244 167,524 166,044 150,088 224,345 204,404 167,420 8.10%
PBT 20,377 21,826 20,126 17,704 18,284 22,149 25,730 -14.36%
Tax -6,713 -6,646 -5,666 -5,032 -6,136 -5,778 -7,060 -3.29%
NP 13,664 15,180 14,460 12,672 12,148 16,370 18,670 -18.74%
-
NP to SH 13,538 15,181 14,476 12,592 12,147 16,349 18,710 -19.35%
-
Tax Rate 32.94% 30.45% 28.15% 28.42% 33.56% 26.09% 27.44% -
Total Cost 174,580 152,344 151,584 137,416 212,197 188,033 148,750 11.23%
-
Net Worth 135,283 0 126,093 117,775 85,673 76,612 110,607 14.32%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,348 3,119 4,571 - - 1,336 1,770 20.66%
Div Payout % 17.35% 20.55% 31.58% - - 8.17% 9.46% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 135,283 0 126,093 117,775 85,673 76,612 110,607 14.32%
NOSH 782,890 779,862 761,894 499,682 373,958 334,114 295,110 91.29%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.26% 9.06% 8.71% 8.44% 5.41% 8.01% 11.15% -
ROE 10.01% 0.00% 11.48% 10.69% 14.18% 21.34% 16.92% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.04 21.48 21.79 30.04 59.99 61.18 56.73 -43.49%
EPS 1.41 1.60 1.90 2.52 1.61 4.89 6.34 -63.19%
DPS 0.30 0.40 0.60 0.00 0.00 0.40 0.60 -36.92%
NAPS 0.1728 0.00 0.1655 0.2357 0.2291 0.2293 0.3748 -40.23%
Adjusted Per Share Value based on latest NOSH - 499,682
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 27.85 24.79 24.57 22.21 33.19 30.24 24.77 8.10%
EPS 2.00 2.25 2.14 1.86 1.80 2.42 2.77 -19.46%
DPS 0.35 0.46 0.68 0.00 0.00 0.20 0.26 21.85%
NAPS 0.2002 0.00 0.1866 0.1743 0.1268 0.1134 0.1637 14.31%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.32 0.27 0.25 0.28 0.28 0.34 0.30 -
P/RPS 1.33 1.26 1.15 0.93 0.47 0.56 0.53 84.35%
P/EPS 18.51 13.87 13.16 11.11 8.62 6.95 4.73 147.71%
EY 5.40 7.21 7.60 9.00 11.60 14.39 21.13 -59.62%
DY 0.94 1.48 2.40 0.00 0.00 1.18 2.00 -39.46%
P/NAPS 1.85 0.00 1.51 1.19 1.22 1.48 0.80 74.60%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 19/11/09 19/08/09 22/05/09 27/02/09 21/11/08 27/08/08 -
Price 0.26 0.34 0.25 0.29 0.26 0.26 0.38 -
P/RPS 1.08 1.58 1.15 0.97 0.43 0.42 0.67 37.35%
P/EPS 15.04 17.47 13.16 11.51 8.00 5.31 5.99 84.42%
EY 6.65 5.73 7.60 8.69 12.49 18.82 16.68 -45.74%
DY 1.15 1.18 2.40 0.00 0.00 1.54 1.58 -19.03%
P/NAPS 1.50 0.00 1.51 1.23 1.13 1.13 1.01 30.07%

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