[PRG] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 18.93%
YoY- 96.03%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 161,213 135,578 132,062 136,972 134,312 133,526 129,323 15.84%
PBT 9,083 5,690 5,932 13,233 10,281 10,004 7,241 16.32%
Tax -3,056 -901 -885 -3,338 -2,615 -2,932 -2,611 11.07%
NP 6,027 4,789 5,047 9,895 7,666 7,072 4,630 19.23%
-
NP to SH 3,382 3,821 4,263 9,639 8,105 8,007 6,075 -32.35%
-
Tax Rate 33.65% 15.83% 14.92% 25.22% 25.44% 29.31% 36.06% -
Total Cost 155,186 130,789 127,015 127,077 126,646 126,454 124,693 15.71%
-
Net Worth 126,237 0 123,886 123,263 121,613 119,175 117,099 5.14%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 126,237 0 123,886 123,263 121,613 119,175 117,099 5.14%
NOSH 300,851 297,803 298,220 296,448 148,165 146,822 145,176 62.61%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.74% 3.53% 3.82% 7.22% 5.71% 5.30% 3.58% -
ROE 2.68% 0.00% 3.44% 7.82% 6.66% 6.72% 5.19% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 53.59 45.53 44.35 46.20 90.65 90.94 89.08 -28.75%
EPS 1.12 1.28 1.43 3.25 5.47 5.45 4.18 -58.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4196 0.00 0.416 0.4158 0.8208 0.8117 0.8066 -35.34%
Adjusted Per Share Value based on latest NOSH - 296,448
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 33.09 27.83 27.11 28.12 27.57 27.41 26.55 15.82%
EPS 0.69 0.78 0.88 1.98 1.66 1.64 1.25 -32.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2591 0.00 0.2543 0.253 0.2496 0.2446 0.2404 5.12%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.02 0.92 0.74 0.685 1.10 1.07 0.93 -
P/RPS 1.90 2.02 1.67 1.48 1.21 1.18 1.04 49.49%
P/EPS 90.74 71.70 51.69 21.07 20.11 19.62 22.22 155.70%
EY 1.10 1.39 1.93 4.75 4.97 5.10 4.50 -60.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 0.00 1.78 1.65 1.34 1.32 1.15 64.74%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 18/08/17 31/05/17 28/02/17 28/11/16 26/08/16 23/05/16 24/02/16 -
Price 1.03 0.885 0.875 0.65 1.18 1.14 1.12 -
P/RPS 1.92 1.94 1.97 1.41 1.30 1.25 1.26 32.45%
P/EPS 91.63 68.98 61.13 19.99 21.57 20.90 26.77 127.29%
EY 1.09 1.45 1.64 5.00 4.64 4.78 3.74 -56.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 0.00 2.10 1.56 1.44 1.40 1.39 45.96%

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