[PRG] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 13.7%
YoY- 12.65%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 96,336 84,894 84,202 80,594 78,416 76,766 75,836 17.31%
PBT 9,356 8,322 8,296 7,150 6,828 6,931 7,950 11.47%
Tax -832 -1,157 -1,196 -1,020 -1,164 -1,150 -1,077 -15.82%
NP 8,524 7,165 7,100 6,130 5,664 5,781 6,873 15.44%
-
NP to SH 9,900 7,830 7,954 6,840 6,016 5,781 6,456 33.01%
-
Tax Rate 8.89% 13.90% 14.42% 14.27% 17.05% 16.59% 13.55% -
Total Cost 87,812 77,729 77,102 74,464 72,752 70,985 68,962 17.49%
-
Net Worth 66,564 64,546 63,514 64,567 61,420 64,833 59,399 7.89%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 66,564 64,546 63,514 64,567 61,420 64,833 59,399 7.89%
NOSH 90,000 89,871 89,849 89,763 90,059 90,046 89,999 0.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.85% 8.44% 8.43% 7.61% 7.22% 7.53% 9.06% -
ROE 14.87% 12.13% 12.52% 10.59% 9.79% 8.92% 10.87% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 107.04 94.46 93.72 89.78 87.07 85.25 84.26 17.31%
EPS 11.00 8.72 8.85 7.62 6.68 6.42 7.17 33.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7396 0.7182 0.7069 0.7193 0.682 0.72 0.66 7.89%
Adjusted Per Share Value based on latest NOSH - 89,532
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 19.77 17.43 17.28 16.54 16.10 15.76 15.57 17.27%
EPS 2.03 1.61 1.63 1.40 1.23 1.19 1.33 32.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1366 0.1325 0.1304 0.1325 0.1261 0.1331 0.1219 7.89%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.69 0.50 0.44 0.47 0.45 0.44 0.65 -
P/RPS 0.64 0.53 0.47 0.52 0.52 0.52 0.77 -11.60%
P/EPS 6.27 5.74 4.97 6.17 6.74 6.85 9.06 -21.77%
EY 15.94 17.42 20.12 16.21 14.84 14.59 11.04 27.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.70 0.62 0.65 0.66 0.61 0.98 -3.43%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 23/11/06 25/08/06 07/06/06 09/03/06 24/11/05 -
Price 0.82 0.79 0.51 0.45 0.45 0.41 0.49 -
P/RPS 0.77 0.84 0.54 0.50 0.52 0.48 0.58 20.81%
P/EPS 7.45 9.07 5.76 5.91 6.74 6.39 6.83 5.96%
EY 13.41 11.03 17.36 16.93 14.84 15.66 14.64 -5.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.10 0.72 0.63 0.66 0.57 0.74 31.06%

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