[PRG] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 3.44%
YoY- 535.18%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 132,062 129,244 128,520 124,096 129,323 119,045 118,542 7.43%
PBT 5,932 11,668 8,470 9,132 7,241 3,678 2,390 82.81%
Tax -885 -2,420 -1,604 -2,332 -2,611 -1,450 -1,596 -32.38%
NP 5,047 9,248 6,866 6,800 4,630 2,228 794 241.22%
-
NP to SH 4,263 8,477 6,372 6,284 6,075 3,725 2,312 50.08%
-
Tax Rate 14.92% 20.74% 18.94% 25.54% 36.06% 39.42% 66.78% -
Total Cost 127,015 119,996 121,654 117,296 124,693 116,817 117,748 5.15%
-
Net Worth 123,886 122,960 121,067 119,175 116,947 113,236 110,253 8.04%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 123,886 122,960 121,067 119,175 116,947 113,236 110,253 8.04%
NOSH 298,220 295,720 147,499 146,822 144,988 144,766 144,499 61.74%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.82% 7.16% 5.34% 5.48% 3.58% 1.87% 0.67% -
ROE 3.44% 6.89% 5.26% 5.27% 5.19% 3.29% 2.10% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 44.35 43.70 87.13 84.52 89.20 82.23 82.04 -33.51%
EPS 1.44 2.87 4.32 4.28 4.19 2.57 1.60 -6.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.416 0.4158 0.8208 0.8117 0.8066 0.7822 0.763 -33.13%
Adjusted Per Share Value based on latest NOSH - 146,822
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 27.13 26.55 26.40 25.49 26.57 24.46 24.35 7.43%
EPS 0.88 1.74 1.31 1.29 1.25 0.77 0.47 51.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2545 0.2526 0.2487 0.2448 0.2403 0.2326 0.2265 8.04%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.74 0.685 1.10 1.07 0.93 0.645 0.65 -
P/RPS 1.67 1.57 1.26 1.27 1.04 0.78 0.79 64.33%
P/EPS 51.69 23.90 25.46 25.00 22.20 25.06 40.63 17.32%
EY 1.93 4.18 3.93 4.00 4.51 3.99 2.46 -14.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.65 1.34 1.32 1.15 0.82 0.85 63.31%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 28/11/16 26/08/16 23/05/16 24/02/16 19/11/15 27/08/15 -
Price 0.875 0.65 1.18 1.14 1.12 0.71 0.64 -
P/RPS 1.97 1.49 1.35 1.35 1.26 0.86 0.78 84.93%
P/EPS 61.13 22.67 27.31 26.64 26.73 27.59 40.00 32.50%
EY 1.64 4.41 3.66 3.75 3.74 3.62 2.50 -24.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.56 1.44 1.40 1.39 0.91 0.84 83.69%

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