PGB | PROPEL GLOBAL BERHAD
0.130 (-3.7%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 Feb 24 | Q2 Dec 23 | 2 | 30 Jun 24 | 35.07 | 0.94 | 0.68 | 1.9% | 0.00 | 0.11 | 26.9% | 43.3% | 2012.5% | 70.7% | ||||||||
| 27 Nov 23 | Q1 Sep 23 | 1 | 30 Jun 24 | 27.63 | 0.86 | 0.03 | 0.1% | 0.00 | 0.01 | 36.5% | 52.3% | 97.8% | 99.0% | ||||||||
| 30 Aug 23 | Q4 Jun 23 | 4 | 30 Jun 23 | 43.51 | 3.16 | 1.43 | 3.3% | 0.00 | 0.24 | 75.8% | 133.1% | 72.4% | 99.7% | ||||||||
| 02 May 23 | Q3 Mar 23 | 3 | 30 Jun 23 | 24.75 | 0.88 | 0.83 | 3.4% | 0.00 | 0.14 | 1.1% | 0.0 | 64.0% | 2032.6% | ||||||||
| 22 Feb 23 | Q2 Dec 22 | 2 | 30 Jun 23 | 24.48 | 2.59 | 2.31 | 9.4% | 0.00 | 0.38 | 34.9% | 3.6% | 24.3% | 173.2% | ||||||||
| 29 Nov 22 | Q1 Sep 22 | 1 | 30 Jun 23 | 18.15 | 3.33 | 3.05 | 16.8% | 0.00 | 0.50 | 2.8% | 36.5% | 99.4% | 198.4% | ||||||||
| 30 Aug 22 | Q4 Jun 22 | 4 | 30 Jun 22 | 18.67 | -8.05 | 510.39 | 2733.8% | 0.00 | 84.45 | 0.0 | 22.0% | 1187055.8% | 18740.6% | ||||||||
| 27 May 22 | Q3 Mar 22 | 3 | 30 Jun 22 | 0.00 | -0.04 | -0.04 | 0.0% | 0.00 | 0.00 | 100.0% | 100.0% | 98.6% | 99.2% | ||||||||
| 24 Feb 22 | Q2 Dec 21 | 2 | 30 Jun 22 | 23.63 | -2.89 | -3.16 | -13.4% | 0.00 | -0.15 | 77.7% | 40.0% | 1.9% | 52.9% | ||||||||
| 29 Nov 21 | Q1 Sep 21 | 1 | 30 Jun 22 | 13.30 | -3.22 | -3.10 | -23.3% | 0.00 | -0.15 | 44.5% | 9.8% | 214.4% | 25.0% | ||||||||
| 30 Sep 21 | Q4 Jun 21 | 4 | 30 Jun 21 | 23.95 | 8.48 | 2.71 | 11.3% | 0.00 | 0.13 | 0.9% | 31.3% | 151.1% | 198.2% | ||||||||
| 28 May 21 | Q3 Mar 21 | 3 | 30 Jun 21 | 23.73 | -1.35 | -5.30 | -22.3% | 0.00 | -0.26 | 40.6% | 35.7% | 20.9% | 78.4% | ||||||||
| 25 Feb 21 | Q2 Dec 20 | 2 | 30 Jun 21 | 16.88 | -5.04 | -6.70 | -39.7% | 0.00 | -0.33 | 14.4% | 50.4% | 62.1% | 24.7% | ||||||||
| 23 Nov 20 | 30 Sep 20 | Other | 30 Jun 21 | 14.75 | -3.97 | -4.13 | -28.0% | 0.00 | -0.20 | 19.1% | 70.1% | 49.9% | 65.7% | ||||||||
| 26 Aug 20 | 30 Jun 20 | Other | 30 Jun 20 | 18.23 | -5.08 | -2.76 | -15.1% | 0.00 | -0.28 | 4.3% | 62.7% | 88.8% | 387.6% | ||||||||
| 03 Jun 20 | 31 Mar 20 | Other | 30 Jun 20 | 17.48 | -41.24 | -24.57 | -140.6% | 0.00 | -1.20 | 48.6% | 63.0% | 176.2% | 1696.4% | ||||||||
| 27 Feb 20 | 31 Dec 19 | Other | 30 Jun 20 | 34.01 | -6.88 | -8.90 | -26.2% | 0.00 | -0.44 | 31.1% | 41.1% | 26.1% | 92.4% | ||||||||
| 19 Dec 19 | 30 Jun 19 | Other | 30 Jun 20 | 49.34 | -7.15 | -12.04 | -24.4% | 0.00 | -0.59 | 0.9% | 20.6% | 1355.3% | 50.1% | ||||||||
| 21 Nov 19 | 30 Sep 19 | Other | 30 Jun 20 | 48.92 | 4.25 | 0.96 | 2.0% | 0.00 | 0.05 | 3.5% | 39.2% | 170.1% | 106.0% | ||||||||
| 29 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 47.29 | -0.10 | -1.37 | -2.9% | 0.00 | -0.07 | 18.1% | 47.7% | 98.8% | 80.0% | ||||||||
| 28 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 57.74 | -127.17 | -117.56 | -203.6% | 0.00 | -5.75 | 7.0% | 50.6% | 387.4% | 185.3% | ||||||||
| 30 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 62.10 | -33.80 | -24.12 | -38.8% | 0.00 | -1.18 | 22.8% | 3.3% | 50.7% | 4238.3% | ||||||||
| 29 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 80.40 | -16.02 | -16.01 | -19.9% | 0.00 | -0.78 | 11.1% | 30.1% | 2006.5% | 2034.5% | ||||||||
| 31 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 90.42 | 4.62 | -0.76 | -0.8% | 0.00 | -0.04 | 22.6% | 57.6% | 98.2% | 230.8% | ||||||||
| 28 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 116.86 | -22.43 | -41.21 | -35.3% | 0.00 | -2.08 | 94.4% | 136.0% | 7311.3% | 71.4% | ||||||||
| 30 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 60.10 | 1.10 | -0.56 | -0.9% | 0.00 | -0.03 | 2.7% | 9.8% | 25.9% | 95.7% | ||||||||
| 24 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 61.79 | 1.72 | -0.75 | -1.2% | 0.00 | -0.04 | 7.7% | 35.8% | 229.1% | 95.9% | ||||||||
| 19 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 57.37 | 2.02 | 0.58 | 1.0% | 0.00 | 0.03 | 15.8% | 69.2% | 100.4% | 102.0% | ||||||||
| 28 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 49.53 | -141.65 | -144.01 | -290.8% | 0.00 | -8.30 | 25.6% | 60.9% | 1023.7% | 287.7% | ||||||||
| 29 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 66.60 | -12.41 | -12.82 | -19.2% | 0.00 | -0.74 | 30.8% | 63.4% | 29.2% | 228.3% | ||||||||
| 26 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 96.21 | -15.39 | -18.10 | -18.8% | 0.00 | -1.04 | 48.4% | 50.2% | 38.0% | 306.3% | ||||||||
| 27 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 186.56 | -27.21 | -29.21 | -15.7% | 0.00 | -1.68 | 47.2% | 8.0% | 21.4% | 11133.9% | ||||||||
| 29 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 126.71 | -32.35 | -37.14 | -29.3% | 0.00 | -2.22 | 30.4% | 16.3% | 471.9% | 20.7% | ||||||||
| 24 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 182.18 | 14.71 | 9.99 | 5.5% | 0.00 | 0.60 | 5.7% | 1.9% | 13.8% | 11.7% | ||||||||
| 19 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 193.18 | 13.54 | 8.77 | 4.5% | 0.00 | 0.53 | 4.7% | 11.0% | 3474.6% | 87.7% | ||||||||
| 26 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 202.77 | 1.32 | -0.26 | -0.1% | 0.00 | -0.02 | 34.0% | 56.8% | 99.5% | 127.4% | ||||||||
| 26 Feb 15 | 31/12/14 | 4 | 31/12/14 | 151.36 | -58.40 | -46.85 | -31.0% | 0.00 | -3.29 | 15.3% | 8.2% | 624.2% | 200.7% |
Historical Dividends
Financial Ratios
| EPS | 0.44 sen |
| Trailing PE (Sector Median: 16.1) | 29.3 |
| PEG | 0.29 |
| Altman Z | 0.8 |
| Beaver | 0.128 |
| Current Ratio | 1.71 |
| Debt-Equity (DE) Ratio | 1.13 |
| FCF Yield | -4.4 % |
| Revenue QoQ | 26.92 % |
| Revenue YoY | 43.26% |
| Profit QoQ | 2012.5 % |
| Profit YoY | -70.74 % |
| Profit Margin (Sector Median: 4.5) | 2.27 % |
| ROE (ROIC: 2.77) | 3.2 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 16.1) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 4.5) | |
| ROE (ROIC: 2.84) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.15 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 0.68 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
Directors Share Purchases (Beta)
DATO' TAN YEE BOON added 8000000.0 units announced on 21 Nov 2023 at ~RM0.15
Summary
Market Cap: 87 M.
Number of Shares: 675 M.
Adjusted Float: 54.3%.
Stock highly correlated with
KSSC (93%)
MBL (90%)
NADIBHD (86%)
OWG (85%)
Propel Global Berhad (formerly known as Daya Materials Berhad), is an investment holding company engaged in the provision of management services to its subsidiaries. The company is a provider of oil and gas services such as pipe recovery for drilling operations, downhole data logging and processing as well as chemical blending and supply for both downstream and upstream operations. Its building technical services business provides design, engineering, construction, project management and maintenance & management of commercial and industrial buildings and facilities on a single-source platform to a wide range of industrial clients. The company was founded in 1994 and is based in Kuala Lumpur, Malaysia.
Sectors: Trading & Services, Oil & Gas, Penny Stocks, Upstream Oil & Gas, Midstream Oil & Gas, Downstream Oil & Gas, Energy Infrastructure, Equipment & Services, Energy, Post MCO
Code: 0091
Website: https://www.propelglobal.com.my
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 29-Sep-2023