[PRG] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 16.3%
YoY- 23.21%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 98,590 96,336 84,894 84,202 80,594 78,416 76,766 18.20%
PBT 10,374 9,356 8,322 8,296 7,150 6,828 6,931 30.94%
Tax -1,532 -832 -1,157 -1,196 -1,020 -1,164 -1,150 21.13%
NP 8,842 8,524 7,165 7,100 6,130 5,664 5,781 32.85%
-
NP to SH 9,838 9,900 7,830 7,954 6,840 6,016 5,781 42.67%
-
Tax Rate 14.77% 8.89% 13.90% 14.42% 14.27% 17.05% 16.59% -
Total Cost 89,748 87,812 77,729 77,102 74,464 72,752 70,985 16.97%
-
Net Worth 69,064 66,564 64,546 63,514 64,567 61,420 64,833 4.31%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 69,064 66,564 64,546 63,514 64,567 61,420 64,833 4.31%
NOSH 90,256 90,000 89,871 89,849 89,763 90,059 90,046 0.15%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.97% 8.85% 8.44% 8.43% 7.61% 7.22% 7.53% -
ROE 14.24% 14.87% 12.13% 12.52% 10.59% 9.79% 8.92% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 109.23 107.04 94.46 93.72 89.78 87.07 85.25 18.02%
EPS 10.90 11.00 8.72 8.85 7.62 6.68 6.42 42.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7652 0.7396 0.7182 0.7069 0.7193 0.682 0.72 4.15%
Adjusted Per Share Value based on latest NOSH - 89,964
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 21.30 20.81 18.34 18.19 17.41 16.94 16.58 18.23%
EPS 2.13 2.14 1.69 1.72 1.48 1.30 1.25 42.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1492 0.1438 0.1394 0.1372 0.1395 0.1327 0.14 4.34%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.84 0.69 0.50 0.44 0.47 0.45 0.44 -
P/RPS 0.77 0.64 0.53 0.47 0.52 0.52 0.52 30.00%
P/EPS 7.71 6.27 5.74 4.97 6.17 6.74 6.85 8.22%
EY 12.98 15.94 17.42 20.12 16.21 14.84 14.59 -7.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.93 0.70 0.62 0.65 0.66 0.61 48.31%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 10/08/07 25/05/07 27/02/07 23/11/06 25/08/06 07/06/06 09/03/06 -
Price 0.76 0.82 0.79 0.51 0.45 0.45 0.41 -
P/RPS 0.70 0.77 0.84 0.54 0.50 0.52 0.48 28.68%
P/EPS 6.97 7.45 9.07 5.76 5.91 6.74 6.39 5.97%
EY 14.34 13.41 11.03 17.36 16.93 14.84 15.66 -5.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.11 1.10 0.72 0.63 0.66 0.57 44.63%

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