[PGB] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[PGB] PROPEL GLOBAL BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 20.08%
YoY- 11.62%
Quarter Report
Latest QR
Upcoming QR
PGB's Result
PGB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 276,929 281,746 174,223 188,244 224,345 62,258 29,320 45.34%
PBT 28,386 23,760 22,733 20,377 18,284 8,557 4,028 38.42%
Tax -8,270 -6,317 -5,767 -6,713 -6,136 -1,716 -1,078 40.39%
NP 20,116 17,443 16,966 13,664 12,148 6,841 2,950 37.66%
-
NP to SH 20,170 17,382 16,908 13,558 12,147 6,844 2,950 37.72%
-
Tax Rate 29.13% 26.59% 25.37% 32.94% 33.56% 20.05% 26.76% -
Total Cost 256,813 264,303 157,257 174,580 212,197 55,417 26,370 46.08%
-
Net Worth 230,157 211,530 170,561 138,111 115,695 101,271 31,783 39.05%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 5,575 6,096 2,440 886 - - -
Div Payout % - 32.08% 36.06% 18.00% 7.30% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 230,157 211,530 170,561 138,111 115,695 101,271 31,783 39.05%
NOSH 1,229,473 1,204,615 1,059,387 799,259 505,000 295,166 185,000 37.07%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.26% 6.19% 9.74% 7.26% 5.41% 10.99% 10.06% -
ROE 8.76% 8.22% 9.91% 9.82% 10.50% 6.76% 9.28% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 22.52 23.39 16.45 23.55 44.42 21.09 15.85 6.02%
EPS 1.64 1.44 1.60 1.70 2.41 2.32 1.59 0.51%
DPS 0.00 0.46 0.58 0.31 0.18 0.00 0.00 -
NAPS 0.1872 0.1756 0.161 0.1728 0.2291 0.3431 0.1718 1.43%
Adjusted Per Share Value based on latest NOSH - 799,259
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 40.97 41.69 25.78 27.85 33.19 9.21 4.34 45.32%
EPS 2.98 2.57 2.50 2.01 1.80 1.01 0.44 37.50%
DPS 0.00 0.82 0.90 0.36 0.13 0.00 0.00 -
NAPS 0.3405 0.313 0.2524 0.2044 0.1712 0.1498 0.047 39.06%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.19 0.19 0.22 0.32 0.28 0.26 0.35 -
P/RPS 0.84 0.81 1.34 1.36 0.63 1.23 2.21 -14.87%
P/EPS 11.58 13.17 13.78 18.86 11.64 11.21 21.95 -10.10%
EY 8.63 7.59 7.25 5.30 8.59 8.92 4.56 11.20%
DY 0.00 2.44 2.62 0.95 0.63 0.00 0.00 -
P/NAPS 1.01 1.08 1.37 1.85 1.22 0.76 2.04 -11.04%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 22/02/11 24/02/10 27/02/09 28/02/08 27/02/07 -
Price 0.20 0.20 0.25 0.26 0.26 0.29 0.50 -
P/RPS 0.89 0.86 1.52 1.10 0.59 1.37 3.15 -18.97%
P/EPS 12.19 13.86 15.66 15.33 10.81 12.51 31.36 -14.55%
EY 8.20 7.21 6.38 6.52 9.25 8.00 3.19 17.02%
DY 0.00 2.31 2.30 1.17 0.68 0.00 0.00 -
P/NAPS 1.07 1.14 1.55 1.50 1.13 0.85 2.91 -15.34%

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