[PRG] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 7.69%
YoY- -13.26%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 76,932 79,121 82,954 84,487 86,703 85,625 80,848 -3.25%
PBT 6,569 5,811 5,478 5,308 4,631 5,522 5,204 16.78%
Tax -1,762 -1,721 -1,434 -1,295 -865 -758 -692 86.36%
NP 4,807 4,090 4,044 4,013 3,766 4,764 4,512 4.30%
-
NP to SH 4,909 4,228 4,142 4,087 3,795 4,671 4,396 7.62%
-
Tax Rate 26.82% 29.62% 26.18% 24.40% 18.68% 13.73% 13.30% -
Total Cost 72,125 75,031 78,910 80,474 82,937 80,861 76,336 -3.70%
-
Net Worth 75,798 76,402 73,740 73,378 72,681 74,609 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 75,798 76,402 73,740 73,378 72,681 74,609 0 -
NOSH 90,268 90,578 89,795 90,145 90,727 90,304 89,534 0.54%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.25% 5.17% 4.87% 4.75% 4.34% 5.56% 5.58% -
ROE 6.48% 5.53% 5.62% 5.57% 5.22% 6.26% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 85.23 87.35 92.38 93.72 95.56 94.82 90.30 -3.77%
EPS 5.44 4.67 4.61 4.53 4.18 5.17 4.91 7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8397 0.8435 0.8212 0.814 0.8011 0.8262 0.00 -
Adjusted Per Share Value based on latest NOSH - 90,145
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.81 16.25 17.04 17.36 17.81 17.59 16.61 -3.23%
EPS 1.01 0.87 0.85 0.84 0.78 0.96 0.90 7.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1557 0.157 0.1515 0.1508 0.1493 0.1533 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.67 0.705 0.40 0.37 0.38 0.39 0.38 -
P/RPS 0.79 0.81 0.43 0.39 0.40 0.41 0.42 52.31%
P/EPS 12.32 15.10 8.67 8.16 9.08 7.54 7.74 36.28%
EY 8.12 6.62 11.53 12.25 11.01 13.26 12.92 -26.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.84 0.49 0.45 0.47 0.47 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 29/08/13 27/05/13 - - - - -
Price 0.88 0.64 0.475 0.00 0.00 0.00 0.00 -
P/RPS 1.03 0.73 0.51 0.00 0.00 0.00 0.00 -
P/EPS 16.18 13.71 10.30 0.00 0.00 0.00 0.00 -
EY 6.18 7.29 9.71 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.76 0.58 0.00 0.00 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