[PRG] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 5.36%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 71,543 69,931 68,632 66,548 63,602 32,588 16,839 162.09%
PBT 9,987 10,661 11,696 12,561 11,676 6,576 3,549 99.19%
Tax -2,311 -2,341 -3,223 -3,162 -2,755 -1,756 -709 119.67%
NP 7,676 8,320 8,473 9,399 8,921 4,820 2,840 93.91%
-
NP to SH 7,676 8,320 8,473 9,399 8,921 4,820 2,840 93.91%
-
Tax Rate 23.14% 21.96% 27.56% 25.17% 23.60% 26.70% 19.98% -
Total Cost 63,867 61,611 60,159 57,149 54,681 27,768 13,999 174.82%
-
Net Worth 58,416 56,700 55,712 55,156 51,923 49,104 72,918 -13.73%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 2,700 2,700 - - - 1,188 - -
Div Payout % 35.17% 32.45% - - - 24.65% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 58,416 56,700 55,712 55,156 51,923 49,104 72,918 -13.73%
NOSH 89,870 90,000 89,859 79,937 79,882 79,200 63,963 25.42%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 10.73% 11.90% 12.35% 14.12% 14.03% 14.79% 16.87% -
ROE 13.14% 14.67% 15.21% 17.04% 17.18% 9.82% 3.89% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 79.61 77.70 76.38 83.25 79.62 41.15 26.33 108.95%
EPS 8.54 9.24 9.43 11.76 11.17 6.09 4.44 54.60%
DPS 3.00 3.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.65 0.63 0.62 0.69 0.65 0.62 1.14 -31.21%
Adjusted Per Share Value based on latest NOSH - 79,937
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 15.45 15.11 14.82 14.37 13.74 7.04 3.64 161.92%
EPS 1.66 1.80 1.83 2.03 1.93 1.04 0.61 94.79%
DPS 0.58 0.58 0.00 0.00 0.00 0.26 0.00 -
NAPS 0.1262 0.1225 0.1203 0.1191 0.1122 0.1061 0.1575 -13.71%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 1.00 1.18 1.19 1.66 1.67 1.52 0.00 -
P/RPS 1.26 1.52 1.56 1.99 2.10 3.69 0.00 -
P/EPS 11.71 12.76 12.62 14.12 14.95 24.98 0.00 -
EY 8.54 7.83 7.92 7.08 6.69 4.00 0.00 -
DY 3.00 2.54 0.00 0.00 0.00 0.99 0.00 -
P/NAPS 1.54 1.87 1.92 2.41 2.57 2.45 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 25/02/05 25/11/04 26/08/04 28/05/04 - - -
Price 0.90 1.02 1.25 1.30 1.65 0.00 0.00 -
P/RPS 1.13 1.31 1.64 1.56 2.07 0.00 0.00 -
P/EPS 10.54 11.03 13.26 11.06 14.77 0.00 0.00 -
EY 9.49 9.06 7.54 9.04 6.77 0.00 0.00 -
DY 3.34 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.62 2.02 1.88 2.54 0.00 0.00 -

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