[PGB] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 67.23%
YoY- 294.65%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 234,258 224,345 168,727 128,496 79,711 62,258 54,877 162.91%
PBT 18,856 18,284 19,194 18,872 10,880 8,557 6,956 94.29%
Tax -6,298 -6,136 -5,140 -5,035 -2,658 -1,716 -1,595 149.61%
NP 12,558 12,148 14,054 13,837 8,222 6,841 5,361 76.28%
-
NP to SH 12,494 12,147 14,033 13,860 8,288 6,844 5,369 75.51%
-
Tax Rate 33.40% 33.56% 26.78% 26.68% 24.43% 20.05% 22.93% -
Total Cost 221,700 212,197 154,673 114,659 71,489 55,417 49,516 171.40%
-
Net Worth 117,775 115,695 0 0 0 101,271 59,887 56.90%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 886 886 886 886 - - - -
Div Payout % 7.10% 7.30% 6.32% 6.40% - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 117,775 115,695 0 0 0 101,271 59,887 56.90%
NOSH 499,682 505,000 409,436 295,656 293,854 295,166 260,380 54.36%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.36% 5.41% 8.33% 10.77% 10.31% 10.99% 9.77% -
ROE 10.61% 10.50% 0.00% 0.00% 0.00% 6.76% 8.97% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 46.88 44.42 41.21 43.46 27.13 21.09 21.08 70.29%
EPS 2.50 2.41 3.43 4.69 2.82 2.32 2.06 13.76%
DPS 0.18 0.18 0.22 0.30 0.00 0.00 0.00 -
NAPS 0.2357 0.2291 0.00 0.00 0.00 0.3431 0.23 1.64%
Adjusted Per Share Value based on latest NOSH - 295,656
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 32.43 31.06 23.36 17.79 11.04 8.62 7.60 162.84%
EPS 1.73 1.68 1.94 1.92 1.15 0.95 0.74 76.05%
DPS 0.12 0.12 0.12 0.12 0.00 0.00 0.00 -
NAPS 0.1631 0.1602 0.00 0.00 0.00 0.1402 0.0829 56.94%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.28 0.28 0.34 0.30 0.28 0.26 0.54 -
P/RPS 0.60 0.63 0.83 0.69 1.03 1.23 2.56 -61.95%
P/EPS 11.20 11.64 9.92 6.40 9.93 11.21 26.19 -43.20%
EY 8.93 8.59 10.08 15.63 10.07 8.92 3.82 76.04%
DY 0.63 0.63 0.64 1.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.22 0.00 0.00 0.00 0.76 2.35 -36.44%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 22/05/09 27/02/09 21/11/08 27/08/08 27/05/08 28/02/08 27/11/07 -
Price 0.29 0.26 0.26 0.38 0.30 0.29 0.50 -
P/RPS 0.62 0.59 0.63 0.87 1.11 1.37 2.37 -59.06%
P/EPS 11.60 10.81 7.59 8.11 10.64 12.51 24.25 -38.80%
EY 8.62 9.25 13.18 12.34 9.40 8.00 4.12 63.51%
DY 0.61 0.68 0.83 0.79 0.00 0.00 0.00 -
P/NAPS 1.23 1.13 0.00 0.00 0.00 0.85 2.17 -31.48%

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