[PRG] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
08-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 32.18%
YoY- 109.82%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 87,386 82,860 80,697 79,305 77,530 82,256 81,980 4.35%
PBT 4,632 2,280 5,624 5,970 4,794 3,960 2,949 35.16%
Tax -896 -772 -791 -806 -920 -1,168 -55 543.72%
NP 3,736 1,508 4,833 5,164 3,874 2,792 2,894 18.57%
-
NP to SH 3,732 1,540 4,712 5,041 3,814 2,804 2,821 20.53%
-
Tax Rate 19.34% 33.86% 14.06% 13.50% 19.19% 29.49% 1.87% -
Total Cost 83,650 81,352 75,864 74,141 73,656 79,464 79,086 3.81%
-
Net Worth 74,839 0 72,660 72,092 71,254 70,500 71,483 3.10%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 74,839 0 72,660 72,092 71,254 70,500 71,483 3.10%
NOSH 90,582 89,534 90,441 90,454 90,379 91,038 90,416 0.12%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.28% 1.82% 5.99% 6.51% 5.00% 3.39% 3.53% -
ROE 4.99% 0.00% 6.48% 6.99% 5.35% 3.98% 3.95% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 96.47 92.54 89.23 87.67 85.78 90.35 90.67 4.22%
EPS 4.12 1.72 5.21 5.57 4.22 3.08 3.12 20.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8262 0.00 0.8034 0.797 0.7884 0.7744 0.7906 2.98%
Adjusted Per Share Value based on latest NOSH - 90,531
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.95 17.02 16.58 16.29 15.93 16.90 16.84 4.35%
EPS 0.77 0.32 0.97 1.04 0.78 0.58 0.58 20.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1538 0.00 0.1493 0.1481 0.1464 0.1448 0.1469 3.11%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.39 0.38 0.37 0.44 0.38 0.38 0.40 -
P/RPS 0.40 0.41 0.41 0.50 0.44 0.42 0.44 -6.16%
P/EPS 9.47 22.09 7.10 7.89 9.00 12.34 12.82 -18.29%
EY 10.56 4.53 14.08 12.67 11.11 8.11 7.80 22.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.00 0.46 0.55 0.48 0.49 0.51 -5.30%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 - 28/02/12 08/11/11 01/08/11 23/05/11 25/02/11 -
Price 0.38 0.00 0.37 0.35 0.36 0.40 0.45 -
P/RPS 0.39 0.00 0.41 0.40 0.42 0.44 0.50 -15.27%
P/EPS 9.22 0.00 7.10 6.28 8.53 12.99 14.42 -25.80%
EY 10.84 0.00 14.08 15.92 11.72 7.70 6.93 34.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.00 0.46 0.44 0.46 0.52 0.57 -13.33%

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