[PRG] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 312.43%
YoY- 267.55%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 238,112 191,367 173,248 192,432 232,300 196,397 214,281 7.29%
PBT 45,912 16,149 42,166 53,422 43,204 -32,428 25,460 48.20%
Tax -11,272 -7,804 -3,330 -5,852 -3,256 4,873 -4,909 74.13%
NP 34,640 8,345 38,836 47,570 39,948 -27,555 20,550 41.68%
-
NP to SH 16,376 -1,827 16,013 15,458 3,748 -13,261 19,725 -11.67%
-
Tax Rate 24.55% 48.32% 7.90% 10.95% 7.54% - 19.28% -
Total Cost 203,472 183,022 134,412 144,862 192,352 223,952 193,730 3.32%
-
Net Worth 154,812 149,942 168,254 163,444 156,144 153,953 181,352 -10.01%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 154,812 149,942 168,254 163,444 156,144 153,953 181,352 -10.01%
NOSH 429,857 429,857 429,857 429,857 429,857 429,857 429,857 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 14.55% 4.36% 22.42% 24.72% 17.20% -14.03% 9.59% -
ROE 10.58% -1.22% 9.52% 9.46% 2.40% -8.61% 10.88% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 55.45 44.61 40.34 44.81 54.09 45.73 49.90 7.29%
EPS 3.80 -0.42 3.73 3.60 0.88 -3.16 4.80 -14.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3605 0.3495 0.3918 0.3806 0.3636 0.3585 0.4223 -10.01%
Adjusted Per Share Value based on latest NOSH - 429,857
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 48.88 39.28 35.56 39.50 47.68 40.31 43.99 7.28%
EPS 3.36 -0.38 3.29 3.17 0.77 -2.72 4.05 -11.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3178 0.3078 0.3454 0.3355 0.3205 0.316 0.3723 -10.02%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.145 0.17 0.19 0.185 0.20 0.20 0.155 -
P/RPS 0.26 0.38 0.47 0.41 0.37 0.44 0.31 -11.07%
P/EPS 3.80 -39.92 5.10 5.14 22.92 -6.48 3.37 8.34%
EY 26.30 -2.51 19.63 19.46 4.36 -15.44 29.63 -7.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.48 0.49 0.55 0.56 0.37 5.33%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 28/02/22 24/11/21 25/08/21 27/05/21 24/03/21 23/11/20 -
Price 0.135 0.16 0.17 0.17 0.185 0.215 0.19 -
P/RPS 0.24 0.36 0.42 0.38 0.34 0.47 0.38 -26.40%
P/EPS 3.54 -37.57 4.56 4.72 21.20 -6.96 4.14 -9.92%
EY 28.25 -2.66 21.93 21.17 4.72 -14.36 24.18 10.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.46 0.43 0.45 0.51 0.60 0.45 -12.24%

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