[PRG] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 1.4%
YoY- 175.61%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 138,160 132,062 129,244 128,520 124,096 129,323 119,045 10.42%
PBT 8,164 5,932 11,668 8,470 9,132 7,241 3,678 70.07%
Tax -2,396 -885 -2,420 -1,604 -2,332 -2,611 -1,450 39.72%
NP 5,768 5,047 9,248 6,866 6,800 4,630 2,228 88.43%
-
NP to SH 4,516 4,263 8,477 6,372 6,284 6,075 3,725 13.68%
-
Tax Rate 29.35% 14.92% 20.74% 18.94% 25.54% 36.06% 39.42% -
Total Cost 132,392 127,015 119,996 121,654 117,296 124,693 116,817 8.69%
-
Net Worth 0 123,886 122,960 121,067 119,175 116,947 113,236 -
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 0 123,886 122,960 121,067 119,175 116,947 113,236 -
NOSH 298,220 298,220 295,720 147,499 146,822 144,988 144,766 61.82%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.17% 3.82% 7.16% 5.34% 5.48% 3.58% 1.87% -
ROE 0.00% 3.44% 6.89% 5.26% 5.27% 5.19% 3.29% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 46.39 44.35 43.70 87.13 84.52 89.20 82.23 -31.70%
EPS 1.52 1.44 2.87 4.32 4.28 4.19 2.57 -29.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.416 0.4158 0.8208 0.8117 0.8066 0.7822 -
Adjusted Per Share Value based on latest NOSH - 148,165
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 28.38 27.13 26.55 26.40 25.49 26.57 24.46 10.40%
EPS 0.93 0.88 1.74 1.31 1.29 1.25 0.77 13.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2545 0.2526 0.2487 0.2448 0.2403 0.2326 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.92 0.74 0.685 1.10 1.07 0.93 0.645 -
P/RPS 1.98 1.67 1.57 1.26 1.27 1.04 0.78 85.98%
P/EPS 60.67 51.69 23.90 25.46 25.00 22.20 25.06 80.20%
EY 1.65 1.93 4.18 3.93 4.00 4.51 3.99 -44.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.78 1.65 1.34 1.32 1.15 0.82 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 28/02/17 28/11/16 26/08/16 23/05/16 24/02/16 19/11/15 -
Price 0.885 0.875 0.65 1.18 1.14 1.12 0.71 -
P/RPS 1.91 1.97 1.49 1.35 1.35 1.26 0.86 70.14%
P/EPS 58.36 61.13 22.67 27.31 26.64 26.73 27.59 64.70%
EY 1.71 1.64 4.41 3.66 3.75 3.74 3.62 -39.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.10 1.56 1.44 1.40 1.39 0.91 -

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