[PGB] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1.42%
YoY- 42.69%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 72,881 64,353 45,040 42,621 69,593 29,362 7,295 46.70%
PBT 8,083 7,966 7,417 6,355 3,747 3,425 1,017 41.22%
Tax -1,766 -2,542 -3,019 -2,200 -804 -699 -140 52.51%
NP 6,317 5,424 4,398 4,155 2,943 2,726 877 38.92%
-
NP to SH 6,329 5,384 4,382 4,148 2,907 2,734 877 38.97%
-
Tax Rate 21.85% 31.91% 40.70% 34.62% 21.46% 20.41% 13.77% -
Total Cost 66,564 58,929 40,642 38,466 66,650 26,636 6,418 47.62%
-
Net Worth 219,445 205,788 164,699 137,290 93,883 59,887 32,468 37.46%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 3,420 - - - - -
Div Payout % - - 78.05% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 219,445 205,788 164,699 137,290 93,883 59,887 32,468 37.46%
NOSH 1,217,115 1,196,444 1,068,780 813,333 409,436 260,380 190,652 36.16%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.67% 8.43% 9.76% 9.75% 4.23% 9.28% 12.02% -
ROE 2.88% 2.62% 2.66% 3.02% 3.10% 4.57% 2.70% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.99 5.38 4.21 5.24 17.00 11.28 3.83 7.73%
EPS 0.52 0.45 0.41 0.51 0.71 1.05 0.46 2.06%
DPS 0.00 0.00 0.32 0.00 0.00 0.00 0.00 -
NAPS 0.1803 0.172 0.1541 0.1688 0.2293 0.23 0.1703 0.95%
Adjusted Per Share Value based on latest NOSH - 813,333
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.78 9.52 6.66 6.31 10.30 4.34 1.08 46.68%
EPS 0.94 0.80 0.65 0.61 0.43 0.40 0.13 39.01%
DPS 0.00 0.00 0.51 0.00 0.00 0.00 0.00 -
NAPS 0.3247 0.3045 0.2437 0.2031 0.1389 0.0886 0.048 37.48%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.19 0.16 0.17 0.27 0.34 0.54 0.22 -
P/RPS 3.17 2.97 4.03 5.15 2.00 4.79 5.75 -9.43%
P/EPS 36.54 35.56 41.46 52.94 47.89 51.43 47.83 -4.38%
EY 2.74 2.81 2.41 1.89 2.09 1.94 2.09 4.61%
DY 0.00 0.00 1.88 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.93 1.10 1.60 1.48 2.35 1.29 -3.36%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 21/11/11 15/11/10 19/11/09 21/11/08 27/11/07 30/11/06 -
Price 0.19 0.19 0.25 0.34 0.26 0.50 0.34 -
P/RPS 3.17 3.53 5.93 6.49 1.53 4.43 8.89 -15.77%
P/EPS 36.54 42.22 60.98 66.67 36.62 47.62 73.91 -11.06%
EY 2.74 2.37 1.64 1.50 2.73 2.10 1.35 12.50%
DY 0.00 0.00 1.28 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.10 1.62 2.01 1.13 2.17 2.00 -10.17%

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