[PRG] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -3.32%
YoY- 16.12%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 83,157 80,079 78,680 78,817 76,932 79,121 82,954 0.16%
PBT 1,606 2,160 4,884 5,892 6,569 5,811 5,478 -55.83%
Tax -702 -714 -1,073 -1,206 -1,762 -1,721 -1,434 -37.85%
NP 904 1,446 3,811 4,686 4,807 4,090 4,044 -63.13%
-
NP to SH 1,310 1,519 3,855 4,746 4,909 4,228 4,142 -53.54%
-
Tax Rate 43.71% 33.06% 21.97% 20.47% 26.82% 29.62% 26.18% -
Total Cost 82,253 78,633 74,869 74,131 72,125 75,031 78,910 2.80%
-
Net Worth 76,855 75,126 76,228 77,235 75,798 76,402 73,740 2.79%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 76,855 75,126 76,228 77,235 75,798 76,402 73,740 2.79%
NOSH 106,521 90,470 90,200 90,598 90,268 90,578 89,795 12.04%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.09% 1.81% 4.84% 5.95% 6.25% 5.17% 4.87% -
ROE 1.70% 2.02% 5.06% 6.14% 6.48% 5.53% 5.62% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 78.07 88.51 87.23 87.00 85.23 87.35 92.38 -10.60%
EPS 1.23 1.68 4.27 5.24 5.44 4.67 4.61 -58.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7215 0.8304 0.8451 0.8525 0.8397 0.8435 0.8212 -8.25%
Adjusted Per Share Value based on latest NOSH - 90,598
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 17.07 16.44 16.15 16.18 15.79 16.24 17.03 0.15%
EPS 0.27 0.31 0.79 0.97 1.01 0.87 0.85 -53.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1578 0.1542 0.1565 0.1585 0.1556 0.1568 0.1514 2.79%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.86 0.70 0.805 0.88 0.67 0.705 0.40 -
P/RPS 1.10 0.79 0.92 1.01 0.79 0.81 0.43 86.93%
P/EPS 69.93 41.69 18.84 16.80 12.32 15.10 8.67 301.67%
EY 1.43 2.40 5.31 5.95 8.12 6.62 11.53 -75.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.84 0.95 1.03 0.80 0.84 0.49 80.57%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 18/08/14 29/05/14 28/02/14 27/11/13 29/08/13 27/05/13 -
Price 0.725 0.86 0.815 0.83 0.88 0.64 0.475 -
P/RPS 0.93 0.97 0.93 0.95 1.03 0.73 0.51 49.20%
P/EPS 58.95 51.22 19.07 15.84 16.18 13.71 10.30 219.62%
EY 1.70 1.95 5.24 6.31 6.18 7.29 9.71 -68.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.04 0.96 0.97 1.05 0.76 0.58 43.73%

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