[PRG] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 324.08%
YoY- 336.93%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 307,532 193,784 121,932 59,528 191,367 129,936 96,216 116.52%
PBT 57,995 37,105 23,190 11,478 16,149 31,625 26,711 67.43%
Tax -14,935 -9,446 -5,877 -2,818 -7,804 -2,498 -2,926 195.57%
NP 43,060 27,659 17,313 8,660 8,345 29,127 23,785 48.38%
-
NP to SH 19,441 12,916 7,965 4,094 -1,827 12,010 7,729 84.64%
-
Tax Rate 25.75% 25.46% 25.34% 24.55% 48.32% 7.90% 10.95% -
Total Cost 264,472 166,125 104,619 50,868 183,022 100,809 72,431 136.56%
-
Net Worth 166,073 163,100 159,193 154,812 149,942 168,254 163,444 1.06%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 166,073 163,100 159,193 154,812 149,942 168,254 163,444 1.06%
NOSH 429,857 429,857 429,857 429,857 429,857 429,857 429,857 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 14.00% 14.27% 14.20% 14.55% 4.36% 22.42% 24.72% -
ROE 11.71% 7.92% 5.00% 2.64% -1.22% 7.14% 4.73% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 73.15 45.12 28.39 13.86 44.61 30.26 22.41 119.57%
EPS 4.52 3.01 1.85 0.95 -0.42 2.80 1.80 84.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.395 0.3798 0.3707 0.3605 0.3495 0.3918 0.3806 2.49%
Adjusted Per Share Value based on latest NOSH - 429,857
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 63.13 39.78 25.03 12.22 39.28 26.67 19.75 116.53%
EPS 3.99 2.65 1.63 0.84 -0.38 2.47 1.59 84.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3409 0.3348 0.3268 0.3178 0.3078 0.3454 0.3355 1.06%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.155 0.135 0.135 0.145 0.17 0.19 0.185 -
P/RPS 0.21 0.30 0.48 1.05 0.38 0.63 0.83 -59.89%
P/EPS 3.35 4.49 7.28 15.21 -39.92 6.79 10.28 -52.54%
EY 29.83 22.28 13.74 6.57 -2.51 14.72 9.73 110.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.36 0.40 0.49 0.48 0.49 -14.08%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 24/08/22 30/05/22 28/02/22 24/11/21 25/08/21 -
Price 0.18 0.14 0.135 0.135 0.16 0.17 0.17 -
P/RPS 0.25 0.31 0.48 0.97 0.36 0.56 0.76 -52.25%
P/EPS 3.89 4.65 7.28 14.16 -37.57 6.08 9.45 -44.57%
EY 25.69 21.48 13.74 7.06 -2.66 16.45 10.59 80.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.36 0.37 0.46 0.43 0.45 1.47%

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