[PRG] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -55.77%
YoY- -29.83%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 182,723 161,213 135,578 132,062 136,972 134,312 133,526 23.23%
PBT 7,932 9,083 5,690 5,932 13,233 10,281 10,004 -14.32%
Tax -3,433 -3,056 -901 -885 -3,338 -2,615 -2,932 11.07%
NP 4,499 6,027 4,789 5,047 9,895 7,666 7,072 -26.01%
-
NP to SH 1,411 3,382 3,821 4,263 9,639 8,105 8,007 -68.53%
-
Tax Rate 43.28% 33.65% 15.83% 14.92% 25.22% 25.44% 29.31% -
Total Cost 178,224 155,186 130,789 127,015 127,077 126,646 126,454 25.67%
-
Net Worth 124,964 126,237 0 123,886 123,263 121,613 119,175 3.20%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 124,964 126,237 0 123,886 123,263 121,613 119,175 3.20%
NOSH 300,249 300,851 297,803 298,220 296,448 148,165 146,822 61.04%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.46% 3.74% 3.53% 3.82% 7.22% 5.71% 5.30% -
ROE 1.13% 2.68% 0.00% 3.44% 7.82% 6.66% 6.72% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 60.86 53.59 45.53 44.35 46.20 90.65 90.94 -23.47%
EPS 0.47 1.12 1.28 1.43 3.25 5.47 5.45 -80.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4162 0.4196 0.00 0.416 0.4158 0.8208 0.8117 -35.91%
Adjusted Per Share Value based on latest NOSH - 298,220
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 37.54 33.12 27.85 27.13 28.14 27.59 27.43 23.24%
EPS 0.29 0.69 0.79 0.88 1.98 1.67 1.64 -68.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2567 0.2593 0.00 0.2545 0.2532 0.2498 0.2448 3.21%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.02 1.02 0.92 0.74 0.685 1.10 1.07 -
P/RPS 1.68 1.90 2.02 1.67 1.48 1.21 1.18 26.52%
P/EPS 217.05 90.74 71.70 51.69 21.07 20.11 19.62 395.76%
EY 0.46 1.10 1.39 1.93 4.75 4.97 5.10 -79.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.43 0.00 1.78 1.65 1.34 1.32 50.97%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 18/08/17 31/05/17 28/02/17 28/11/16 26/08/16 23/05/16 -
Price 0.99 1.03 0.885 0.875 0.65 1.18 1.14 -
P/RPS 1.63 1.92 1.94 1.97 1.41 1.30 1.25 19.33%
P/EPS 210.66 91.63 68.98 61.13 19.99 21.57 20.90 365.95%
EY 0.47 1.09 1.45 1.64 5.00 4.64 4.78 -78.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.45 0.00 2.10 1.56 1.44 1.40 42.39%

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