[PGB] QoQ TTM 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- -13.44%
YoY- 77.48%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 196,685 223,657 234,258 224,345 168,727 128,496 79,711 82.50%
PBT 18,042 15,434 18,856 18,284 19,194 18,872 10,880 40.05%
Tax -6,787 -5,391 -6,298 -6,136 -5,140 -5,035 -2,658 86.71%
NP 11,255 10,043 12,558 12,148 14,054 13,837 8,222 23.26%
-
NP to SH 11,291 10,050 12,494 12,147 14,033 13,860 8,288 22.86%
-
Tax Rate 37.62% 34.93% 33.40% 33.56% 26.78% 26.68% 24.43% -
Total Cost 185,430 213,614 221,700 212,197 154,673 114,659 71,489 88.67%
-
Net Worth 0 130,172 117,775 115,695 0 0 0 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,440 - 886 886 886 886 - -
Div Payout % 21.61% - 7.10% 7.30% 6.32% 6.40% - -
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 0 130,172 117,775 115,695 0 0 0 -
NOSH 813,333 786,538 499,682 505,000 409,436 295,656 293,854 97.01%
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 5.72% 4.49% 5.36% 5.41% 8.33% 10.77% 10.31% -
ROE 0.00% 7.72% 10.61% 10.50% 0.00% 0.00% 0.00% -
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 24.18 28.44 46.88 44.42 41.21 43.46 27.13 -7.38%
EPS 1.39 1.28 2.50 2.41 3.43 4.69 2.82 -37.57%
DPS 0.30 0.00 0.18 0.18 0.22 0.30 0.00 -
NAPS 0.00 0.1655 0.2357 0.2291 0.00 0.00 0.00 -
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 29.10 33.09 34.66 33.19 24.97 19.01 11.79 82.53%
EPS 1.67 1.49 1.85 1.80 2.08 2.05 1.23 22.59%
DPS 0.36 0.00 0.13 0.13 0.13 0.13 0.00 -
NAPS 0.00 0.1926 0.1743 0.1712 0.00 0.00 0.00 -
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 1.12 0.88 0.60 0.63 0.83 0.69 1.03 5.73%
P/EPS 19.45 19.57 11.20 11.64 9.92 6.40 9.93 56.48%
EY 5.14 5.11 8.93 8.59 10.08 15.63 10.07 -36.10%
DY 1.11 0.00 0.63 0.63 0.64 1.00 0.00 -
P/NAPS 0.00 1.51 1.19 1.22 0.00 0.00 0.00 -
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 1.41 0.88 0.62 0.59 0.63 0.87 1.11 17.27%
P/EPS 24.49 19.57 11.60 10.81 7.59 8.11 10.64 74.23%
EY 4.08 5.11 8.62 9.25 13.18 12.34 9.40 -42.64%
DY 0.88 0.00 0.61 0.68 0.83 0.79 0.00 -
P/NAPS 0.00 1.51 1.23 1.13 0.00 0.00 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