[PRG] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
18-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -11.49%
YoY- -58.27%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 205,821 192,963 182,723 161,213 135,578 132,062 136,972 31.22%
PBT 17,875 15,777 7,932 9,083 5,690 5,932 13,233 22.21%
Tax -5,360 -4,935 -3,433 -3,056 -901 -885 -3,338 37.16%
NP 12,515 10,842 4,499 6,027 4,789 5,047 9,895 16.96%
-
NP to SH 4,281 4,358 1,411 3,382 3,821 4,263 9,639 -41.81%
-
Tax Rate 29.99% 31.28% 43.28% 33.65% 15.83% 14.92% 25.22% -
Total Cost 193,306 182,121 178,224 155,186 130,789 127,015 127,077 32.30%
-
Net Worth 138,450 135,633 124,964 126,237 0 123,886 123,263 8.06%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 138,450 135,633 124,964 126,237 0 123,886 123,263 8.06%
NOSH 302,733 302,488 300,249 300,851 297,803 298,220 296,448 1.40%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.08% 5.62% 2.46% 3.74% 3.53% 3.82% 7.22% -
ROE 3.09% 3.21% 1.13% 2.68% 0.00% 3.44% 7.82% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 68.09 63.95 60.86 53.59 45.53 44.35 46.20 29.53%
EPS 1.42 1.44 0.47 1.12 1.28 1.43 3.25 -42.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.458 0.4495 0.4162 0.4196 0.00 0.416 0.4158 6.66%
Adjusted Per Share Value based on latest NOSH - 300,851
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 42.25 39.61 37.51 33.09 27.83 27.11 28.12 31.21%
EPS 0.88 0.89 0.29 0.69 0.78 0.88 1.98 -41.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2842 0.2784 0.2565 0.2591 0.00 0.2543 0.253 8.06%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.875 0.96 1.02 1.02 0.92 0.74 0.685 -
P/RPS 1.29 1.50 1.68 1.90 2.02 1.67 1.48 -8.76%
P/EPS 61.79 66.47 217.05 90.74 71.70 51.69 21.07 105.01%
EY 1.62 1.50 0.46 1.10 1.39 1.93 4.75 -51.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.14 2.45 2.43 0.00 1.78 1.65 10.25%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 28/02/18 30/11/17 18/08/17 31/05/17 28/02/17 28/11/16 -
Price 0.86 0.925 0.99 1.03 0.885 0.875 0.65 -
P/RPS 1.26 1.45 1.63 1.92 1.94 1.97 1.41 -7.23%
P/EPS 60.73 64.05 210.66 91.63 68.98 61.13 19.99 109.90%
EY 1.65 1.56 0.47 1.09 1.45 1.64 5.00 -52.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.06 2.38 2.45 0.00 2.10 1.56 13.25%

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