[PRG] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 12.89%
YoY- 1164.09%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 367,758 374,698 370,932 307,532 258,378 243,864 238,112 33.57%
PBT 33,460 36,652 43,920 57,995 49,473 46,380 45,912 -19.00%
Tax -11,064 -12,004 -10,032 -14,935 -12,594 -11,754 -11,272 -1.23%
NP 22,396 24,648 33,888 43,060 36,878 34,626 34,640 -25.20%
-
NP to SH 9,393 11,064 16,676 19,441 17,221 15,930 16,376 -30.94%
-
Tax Rate 33.07% 32.75% 22.84% 25.75% 25.46% 25.34% 24.55% -
Total Cost 345,362 350,050 337,044 264,472 221,500 209,238 203,472 42.24%
-
Net Worth 178,116 177,057 174,137 166,073 163,100 159,193 154,812 9.78%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 178,116 177,057 174,137 166,073 163,100 159,193 154,812 9.78%
NOSH 430,598 429,857 429,857 429,857 429,857 429,857 429,857 0.11%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.09% 6.58% 9.14% 14.00% 14.27% 14.20% 14.55% -
ROE 5.27% 6.25% 9.58% 11.71% 10.56% 10.01% 10.58% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 85.60 87.25 86.38 73.15 60.17 56.79 55.45 33.53%
EPS 2.19 2.58 3.88 4.52 4.01 3.70 3.80 -30.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4146 0.4123 0.4055 0.395 0.3798 0.3707 0.3605 9.76%
Adjusted Per Share Value based on latest NOSH - 429,857
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 75.55 76.98 76.21 63.18 53.08 50.10 48.92 33.57%
EPS 1.93 2.27 3.43 3.99 3.54 3.27 3.36 -30.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3659 0.3638 0.3578 0.3412 0.3351 0.3271 0.3181 9.77%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.21 0.215 0.175 0.155 0.135 0.135 0.145 -
P/RPS 0.25 0.25 0.20 0.21 0.22 0.24 0.26 -2.57%
P/EPS 9.60 8.35 4.51 3.35 3.37 3.64 3.80 85.38%
EY 10.41 11.98 22.19 29.83 29.71 27.48 26.30 -46.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.43 0.39 0.36 0.36 0.40 17.56%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 29/08/23 25/05/23 28/02/23 29/11/22 24/08/22 30/05/22 -
Price 0.185 0.23 0.18 0.18 0.14 0.135 0.135 -
P/RPS 0.22 0.26 0.21 0.25 0.23 0.24 0.24 -5.63%
P/EPS 8.46 8.93 4.64 3.89 3.49 3.64 3.54 78.65%
EY 11.82 11.20 21.57 25.69 28.64 27.48 28.25 -44.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.44 0.46 0.37 0.36 0.37 13.92%

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