[PGB] YoY 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 261,455 189,449 186,142 234,258 79,711 32,275 30,785 42.79%
PBT 24,619 23,104 19,321 18,856 10,880 4,453 4,291 33.76%
Tax -6,930 -5,809 -6,464 -6,298 -2,658 -1,097 -1,058 36.74%
NP 17,689 17,295 12,857 12,558 8,222 3,356 3,233 32.71%
-
NP to SH 17,633 17,243 12,743 12,494 8,288 3,356 3,233 32.64%
-
Tax Rate 28.15% 25.14% 33.46% 33.40% 24.43% 24.64% 24.66% -
Total Cost 243,766 172,154 173,285 221,700 71,489 28,919 27,552 43.76%
-
Net Worth 214,424 183,456 14,823,707 117,775 0 33,783 30,729 38.19%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 5,575 6,096 2,440 886 - - - -
Div Payout % 31.62% 35.36% 19.15% 7.10% - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 214,424 183,456 14,823,707 117,775 0 33,783 30,729 38.19%
NOSH 1,224,583 1,120,000 843,214 499,682 293,854 188,630 190,392 36.33%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.77% 9.13% 6.91% 5.36% 10.31% 10.40% 10.50% -
ROE 8.22% 9.40% 0.09% 10.61% 0.00% 9.93% 10.52% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 21.35 16.92 22.08 46.88 27.13 17.11 16.17 4.73%
EPS 1.44 1.54 1.51 2.50 2.82 1.78 1.70 -2.72%
DPS 0.46 0.54 0.29 0.18 0.00 0.00 0.00 -
NAPS 0.1751 0.1638 17.58 0.2357 0.00 0.1791 0.1614 1.36%
Adjusted Per Share Value based on latest NOSH - 499,682
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 38.69 28.03 27.54 34.66 11.79 4.78 4.55 42.82%
EPS 2.61 2.55 1.89 1.85 1.23 0.50 0.48 32.57%
DPS 0.82 0.90 0.36 0.13 0.00 0.00 0.00 -
NAPS 0.3173 0.2714 21.9334 0.1743 0.00 0.05 0.0455 38.18%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.19 0.23 0.26 0.28 0.28 0.52 0.22 -
P/RPS 0.89 1.36 1.18 0.60 1.03 3.04 1.36 -6.81%
P/EPS 13.20 14.94 17.20 11.20 9.93 29.23 12.96 0.30%
EY 7.58 6.69 5.81 8.93 10.07 3.42 7.72 -0.30%
DY 2.40 2.37 1.11 0.63 0.00 0.00 0.00 -
P/NAPS 1.09 1.40 0.01 1.19 0.00 2.90 1.36 -3.61%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 19/05/11 21/05/10 22/05/09 27/05/08 29/05/07 24/05/06 -
Price 0.20 0.23 0.25 0.29 0.30 0.48 0.21 -
P/RPS 0.94 1.36 1.13 0.62 1.11 2.81 1.30 -5.25%
P/EPS 13.89 14.94 16.54 11.60 10.64 26.98 12.37 1.94%
EY 7.20 6.69 6.04 8.62 9.40 3.71 8.09 -1.92%
DY 2.28 2.37 1.16 0.61 0.00 0.00 0.00 -
P/NAPS 1.14 1.40 0.01 1.23 0.00 2.68 1.30 -2.16%

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