[PRG] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -111.41%
YoY- 86.22%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 258,378 243,864 238,112 191,367 173,248 192,432 232,300 7.34%
PBT 49,473 46,380 45,912 16,149 42,166 53,422 43,204 9.44%
Tax -12,594 -11,754 -11,272 -7,804 -3,330 -5,852 -3,256 146.20%
NP 36,878 34,626 34,640 8,345 38,836 47,570 39,948 -5.18%
-
NP to SH 17,221 15,930 16,376 -1,827 16,013 15,458 3,748 176.12%
-
Tax Rate 25.46% 25.34% 24.55% 48.32% 7.90% 10.95% 7.54% -
Total Cost 221,500 209,238 203,472 183,022 134,412 144,862 192,352 9.85%
-
Net Worth 163,100 159,193 154,812 149,942 168,254 163,444 156,144 2.94%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 163,100 159,193 154,812 149,942 168,254 163,444 156,144 2.94%
NOSH 429,857 429,857 429,857 429,857 429,857 429,857 429,857 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 14.27% 14.20% 14.55% 4.36% 22.42% 24.72% 17.20% -
ROE 10.56% 10.01% 10.58% -1.22% 9.52% 9.46% 2.40% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 60.17 56.79 55.45 44.61 40.34 44.81 54.09 7.35%
EPS 4.01 3.70 3.80 -0.42 3.73 3.60 0.88 174.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3798 0.3707 0.3605 0.3495 0.3918 0.3806 0.3636 2.94%
Adjusted Per Share Value based on latest NOSH - 429,857
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 53.08 50.10 48.92 39.32 35.59 39.53 47.72 7.34%
EPS 3.54 3.27 3.36 -0.38 3.29 3.18 0.77 176.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3351 0.3271 0.3181 0.308 0.3457 0.3358 0.3208 2.94%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.135 0.135 0.145 0.17 0.19 0.185 0.20 -
P/RPS 0.22 0.24 0.26 0.38 0.47 0.41 0.37 -29.26%
P/EPS 3.37 3.64 3.80 -39.92 5.10 5.14 22.92 -72.10%
EY 29.71 27.48 26.30 -2.51 19.63 19.46 4.36 259.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.40 0.49 0.48 0.49 0.55 -24.59%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 24/08/22 30/05/22 28/02/22 24/11/21 25/08/21 27/05/21 -
Price 0.14 0.135 0.135 0.16 0.17 0.17 0.185 -
P/RPS 0.23 0.24 0.24 0.36 0.42 0.38 0.34 -22.92%
P/EPS 3.49 3.64 3.54 -37.57 4.56 4.72 21.20 -69.92%
EY 28.64 27.48 28.25 -2.66 21.93 21.17 4.72 232.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.37 0.46 0.43 0.45 0.51 -19.24%

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