[PRG] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 61.89%
YoY- -41.53%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 84,651 85,452 83,324 80,840 81,073 85,687 87,457 -2.14%
PBT 4,592 5,657 4,807 4,456 3,586 4,713 6,273 -18.76%
Tax -788 -856 -818 -770 -1,371 -1,570 -1,695 -39.96%
NP 3,804 4,801 3,989 3,686 2,215 3,143 4,578 -11.60%
-
NP to SH 3,746 4,786 3,922 3,777 2,333 3,308 4,905 -16.43%
-
Tax Rate 17.16% 15.13% 17.02% 17.28% 38.23% 33.31% 27.02% -
Total Cost 80,847 80,651 79,335 77,154 78,858 82,544 82,879 -1.63%
-
Net Worth 69,317 74,224 73,227 73,969 72,818 73,759 73,612 -3.92%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 69,317 74,224 73,227 73,969 72,818 73,759 73,612 -3.92%
NOSH 87,999 90,794 90,606 90,382 90,852 90,535 90,588 -1.91%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.49% 5.62% 4.79% 4.56% 2.73% 3.67% 5.23% -
ROE 5.40% 6.45% 5.36% 5.11% 3.20% 4.48% 6.66% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 96.19 94.12 91.96 89.44 89.24 94.64 96.54 -0.24%
EPS 4.26 5.27 4.33 4.18 2.57 3.65 5.41 -14.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7877 0.8175 0.8082 0.8184 0.8015 0.8147 0.8126 -2.05%
Adjusted Per Share Value based on latest NOSH - 90,382
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 17.39 17.56 17.12 16.61 16.66 17.60 17.97 -2.16%
EPS 0.77 0.98 0.81 0.78 0.48 0.68 1.01 -16.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1424 0.1525 0.1504 0.152 0.1496 0.1515 0.1512 -3.91%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.43 0.46 0.49 0.48 0.44 0.40 0.34 -
P/RPS 0.45 0.49 0.53 0.54 0.49 0.42 0.35 18.22%
P/EPS 10.10 8.73 11.32 11.49 17.13 10.95 6.28 37.22%
EY 9.90 11.46 8.83 8.71 5.84 9.13 15.93 -27.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.61 0.59 0.55 0.49 0.42 19.67%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 20/08/10 21/05/10 22/02/10 24/11/09 14/08/09 27/05/09 -
Price 0.45 0.41 0.45 0.58 0.56 0.40 0.34 -
P/RPS 0.47 0.44 0.49 0.65 0.63 0.42 0.35 21.69%
P/EPS 10.57 7.78 10.40 13.88 21.81 10.95 6.28 41.45%
EY 9.46 12.86 9.62 7.20 4.59 9.13 15.93 -29.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 0.56 0.71 0.70 0.49 0.42 22.55%

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