[PGB] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 29.92%
YoY- -37.4%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 75,379 70,413 52,406 45,500 56,101 7,316 6,781 49.33%
PBT 9,036 6,744 6,165 5,637 9,022 1,030 935 45.89%
Tax -3,318 -1,990 -1,735 -1,575 -2,445 -68 -129 71.72%
NP 5,718 4,754 4,430 4,062 6,577 962 806 38.57%
-
NP to SH 5,718 4,732 4,398 4,090 6,534 962 806 38.57%
-
Tax Rate 36.72% 29.51% 28.14% 27.94% 27.10% 6.60% 13.80% -
Total Cost 69,661 65,659 47,976 41,438 49,524 6,354 5,975 50.52%
-
Net Worth 21,837,894 192,885 154,099 130,172 110,811 3,474,517 31,040 197.93%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,041 2,704 2,706 2,359 886 - - -
Div Payout % 53.19% 57.14% 61.54% 57.69% 13.57% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 21,837,894 192,885 154,099 130,172 110,811 3,474,517 31,040 197.93%
NOSH 1,216,595 1,126,666 845,769 786,538 295,656 188,627 187,441 36.53%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.59% 6.75% 8.45% 8.93% 11.72% 13.15% 11.89% -
ROE 0.03% 2.45% 2.85% 3.14% 5.90% 0.03% 2.60% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.20 6.25 6.20 5.78 18.98 3.88 3.62 9.37%
EPS 0.47 0.42 0.52 0.52 2.21 0.51 0.43 1.49%
DPS 0.25 0.24 0.32 0.30 0.30 0.00 0.00 -
NAPS 17.95 0.1712 0.1822 0.1655 0.3748 18.42 0.1656 118.20%
Adjusted Per Share Value based on latest NOSH - 786,538
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 11.15 10.42 7.75 6.73 8.30 1.08 1.00 49.41%
EPS 0.85 0.70 0.65 0.61 0.97 0.14 0.12 38.54%
DPS 0.45 0.40 0.40 0.35 0.13 0.00 0.00 -
NAPS 32.3116 0.2854 0.228 0.1926 0.164 5.1409 0.0459 197.95%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.20 0.21 0.22 0.25 0.30 0.58 0.22 -
P/RPS 3.23 3.36 3.55 4.32 1.58 14.95 6.08 -9.99%
P/EPS 42.55 50.00 42.31 48.08 13.57 113.73 51.16 -3.02%
EY 2.35 2.00 2.36 2.08 7.37 0.88 1.95 3.15%
DY 1.25 1.14 1.45 1.20 1.00 0.00 0.00 -
P/NAPS 0.01 1.23 1.21 1.51 0.80 0.03 1.33 -55.70%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 23/08/11 16/08/10 19/08/09 27/08/08 23/08/07 28/08/06 -
Price 0.20 0.18 0.19 0.25 0.38 0.54 0.23 -
P/RPS 3.23 2.88 3.07 4.32 2.00 13.92 6.36 -10.66%
P/EPS 42.55 42.86 36.54 48.08 17.19 105.88 53.49 -3.73%
EY 2.35 2.33 2.74 2.08 5.82 0.94 1.87 3.87%
DY 1.25 1.33 1.68 1.20 0.79 0.00 0.00 -
P/NAPS 0.01 1.05 1.04 1.51 1.01 0.03 1.39 -56.02%

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