[PGB] QoQ TTM 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- 2.86%
YoY- 50.75%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 188,244 196,685 223,657 234,258 224,345 168,727 128,496 28.89%
PBT 20,377 18,042 15,434 18,856 18,284 19,194 18,872 5.23%
Tax -6,713 -6,787 -5,391 -6,298 -6,136 -5,140 -5,035 21.07%
NP 13,664 11,255 10,043 12,558 12,148 14,054 13,837 -0.83%
-
NP to SH 13,558 11,291 10,050 12,494 12,147 14,033 13,860 -1.45%
-
Tax Rate 32.94% 37.62% 34.93% 33.40% 33.56% 26.78% 26.68% -
Total Cost 174,580 185,430 213,614 221,700 212,197 154,673 114,659 32.24%
-
Net Worth 138,111 0 130,172 117,775 115,695 0 0 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,440 2,440 - 886 886 886 886 96.11%
Div Payout % 18.00% 21.61% - 7.10% 7.30% 6.32% 6.40% -
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 138,111 0 130,172 117,775 115,695 0 0 -
NOSH 799,259 813,333 786,538 499,682 505,000 409,436 295,656 93.70%
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% 5.72% 4.49% 5.36% 5.41% 8.33% 10.77% -
ROE 9.82% 0.00% 7.72% 10.61% 10.50% 0.00% 0.00% -
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 23.55 24.18 28.44 46.88 44.42 41.21 43.46 -33.45%
EPS 1.70 1.39 1.28 2.50 2.41 3.43 4.69 -49.06%
DPS 0.31 0.30 0.00 0.18 0.18 0.22 0.30 2.20%
NAPS 0.1728 0.00 0.1655 0.2357 0.2291 0.00 0.00 -
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 29.10 33.09 34.66 33.19 24.97 19.01 28.90%
EPS 2.01 1.67 1.49 1.85 1.80 2.08 2.05 -1.30%
DPS 0.36 0.36 0.00 0.13 0.13 0.13 0.13 96.83%
NAPS 0.2044 0.00 0.1926 0.1743 0.1712 0.00 0.00 -
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 1.36 1.12 0.88 0.60 0.63 0.83 0.69 57.00%
P/EPS 18.86 19.45 19.57 11.20 11.64 9.92 6.40 105.14%
EY 5.30 5.14 5.11 8.93 8.59 10.08 15.63 -51.27%
DY 0.95 1.11 0.00 0.63 0.63 0.64 1.00 -3.35%
P/NAPS 1.85 0.00 1.51 1.19 1.22 0.00 0.00 -
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 1.10 1.41 0.88 0.62 0.59 0.63 0.87 16.87%
P/EPS 15.33 24.49 19.57 11.60 10.81 7.59 8.11 52.70%
EY 6.52 4.08 5.11 8.62 9.25 13.18 12.34 -34.56%
DY 1.17 0.88 0.00 0.61 0.68 0.83 0.79 29.83%
P/NAPS 1.50 0.00 1.51 1.23 1.13 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