[PRG] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 92.81%
YoY- 212.64%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 133,526 129,323 119,300 111,968 100,062 92,286 83,157 37.08%
PBT 10,004 7,241 4,687 4,496 2,176 2,388 1,606 238.17%
Tax -2,932 -2,611 -1,439 -1,409 -1,056 -993 -702 159.12%
NP 7,072 4,630 3,248 3,087 1,120 1,395 904 293.58%
-
NP to SH 8,007 6,075 4,917 4,749 2,463 2,373 1,310 233.92%
-
Tax Rate 29.31% 36.06% 30.70% 31.34% 48.53% 41.58% 43.71% -
Total Cost 126,454 124,693 116,052 108,881 98,942 90,891 82,253 33.17%
-
Net Worth 119,175 117,099 0 110,235 107,982 107,969 76,855 33.93%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 119,175 117,099 0 110,235 107,982 107,969 76,855 33.93%
NOSH 146,822 145,176 144,955 144,476 144,400 144,421 106,521 23.82%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 5.30% 3.58% 2.72% 2.76% 1.12% 1.51% 1.09% -
ROE 6.72% 5.19% 0.00% 4.31% 2.28% 2.20% 1.70% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 90.94 89.08 82.30 77.50 69.30 63.90 78.07 10.69%
EPS 5.45 4.18 3.39 3.29 1.71 1.64 1.23 169.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8117 0.8066 0.00 0.763 0.7478 0.7476 0.7215 8.16%
Adjusted Per Share Value based on latest NOSH - 144,476
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 27.43 26.57 24.51 23.00 20.56 18.96 17.08 37.09%
EPS 1.64 1.25 1.01 0.98 0.51 0.49 0.27 232.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2448 0.2406 0.00 0.2265 0.2218 0.2218 0.1579 33.91%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.07 0.93 0.645 0.65 0.685 0.65 0.86 -
P/RPS 1.18 1.04 0.78 0.84 0.99 1.02 1.10 4.78%
P/EPS 19.62 22.22 19.01 19.77 40.16 39.56 69.93 -57.10%
EY 5.10 4.50 5.26 5.06 2.49 2.53 1.43 133.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.15 0.00 0.85 0.92 0.87 1.19 7.14%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 24/02/16 19/11/15 27/08/15 28/05/15 27/02/15 27/11/14 -
Price 1.14 1.12 0.71 0.64 0.65 0.64 0.725 -
P/RPS 1.25 1.26 0.86 0.83 0.94 1.00 0.93 21.76%
P/EPS 20.90 26.77 20.93 19.47 38.11 38.95 58.95 -49.87%
EY 4.78 3.74 4.78 5.14 2.62 2.57 1.70 99.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.39 0.00 0.84 0.87 0.86 1.00 25.12%

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