[PRG] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 33.04%
YoY- 127.56%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 186,822 138,160 132,062 129,244 128,520 124,096 129,323 27.82%
PBT 14,772 8,164 5,932 11,668 8,470 9,132 7,241 60.92%
Tax -5,946 -2,396 -885 -2,420 -1,604 -2,332 -2,611 73.17%
NP 8,826 5,768 5,047 9,248 6,866 6,800 4,630 53.80%
-
NP to SH 4,610 4,516 4,263 8,477 6,372 6,284 6,075 -16.81%
-
Tax Rate 40.25% 29.35% 14.92% 20.74% 18.94% 25.54% 36.06% -
Total Cost 177,996 132,392 127,015 119,996 121,654 117,296 124,693 26.80%
-
Net Worth 125,607 0 123,886 122,960 121,067 119,175 116,947 4.88%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 125,607 0 123,886 122,960 121,067 119,175 116,947 4.88%
NOSH 299,350 298,220 298,220 295,720 147,499 146,822 144,988 62.21%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.72% 4.17% 3.82% 7.16% 5.34% 5.48% 3.58% -
ROE 3.67% 0.00% 3.44% 6.89% 5.26% 5.27% 5.19% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 62.41 46.39 44.35 43.70 87.13 84.52 89.20 -21.20%
EPS 1.54 1.52 1.44 2.87 4.32 4.28 4.19 -48.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4196 0.00 0.416 0.4158 0.8208 0.8117 0.8066 -35.34%
Adjusted Per Share Value based on latest NOSH - 296,448
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 38.35 28.36 27.11 26.53 26.38 25.47 26.55 27.80%
EPS 0.95 0.93 0.88 1.74 1.31 1.29 1.25 -16.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2578 0.00 0.2543 0.2524 0.2485 0.2446 0.2401 4.86%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.02 0.92 0.74 0.685 1.10 1.07 0.93 -
P/RPS 1.63 1.98 1.67 1.57 1.26 1.27 1.04 34.96%
P/EPS 66.23 60.67 51.69 23.90 25.46 25.00 22.20 107.37%
EY 1.51 1.65 1.93 4.18 3.93 4.00 4.51 -51.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 0.00 1.78 1.65 1.34 1.32 1.15 64.74%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 18/08/17 31/05/17 28/02/17 28/11/16 26/08/16 23/05/16 24/02/16 -
Price 1.03 0.885 0.875 0.65 1.18 1.14 1.12 -
P/RPS 1.65 1.91 1.97 1.49 1.35 1.35 1.26 19.71%
P/EPS 66.88 58.36 61.13 22.67 27.31 26.64 26.73 84.40%
EY 1.50 1.71 1.64 4.41 3.66 3.75 3.74 -45.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 0.00 2.10 1.56 1.44 1.40 1.39 45.96%

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