[PRG] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 2210.86%
YoY- 1164.09%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 389,567 372,949 340,737 307,532 255,215 217,083 192,820 59.74%
PBT 45,985 53,131 57,497 57,995 21,629 12,628 16,826 95.35%
Tax -13,787 -15,060 -14,625 -14,935 -14,752 -10,755 -9,808 25.45%
NP 32,198 38,071 42,872 43,060 6,877 1,873 7,018 175.85%
-
NP to SH 13,570 17,008 19,516 19,441 -921 -1,591 1,330 369.75%
-
Tax Rate 29.98% 28.35% 25.44% 25.75% 68.20% 85.17% 58.29% -
Total Cost 357,369 334,878 297,865 264,472 248,338 215,210 185,802 54.59%
-
Net Worth 178,116 177,057 174,137 166,073 163,100 159,193 154,812 9.78%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 178,116 177,057 174,137 166,073 163,100 159,193 154,812 9.78%
NOSH 430,598 429,857 429,857 429,857 429,857 429,857 429,857 0.11%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 8.27% 10.21% 12.58% 14.00% 2.69% 0.86% 3.64% -
ROE 7.62% 9.61% 11.21% 11.71% -0.56% -1.00% 0.86% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 90.68 86.85 79.34 73.15 59.43 50.55 44.90 59.70%
EPS 3.16 3.96 4.54 4.62 -0.21 -0.37 0.31 369.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4146 0.4123 0.4055 0.395 0.3798 0.3707 0.3605 9.76%
Adjusted Per Share Value based on latest NOSH - 429,857
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 80.03 76.62 70.00 63.18 52.43 44.60 39.61 59.75%
EPS 2.79 3.49 4.01 3.99 -0.19 -0.33 0.27 373.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3659 0.3638 0.3578 0.3412 0.3351 0.3271 0.3181 9.77%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.21 0.215 0.175 0.155 0.135 0.135 0.145 -
P/RPS 0.23 0.25 0.22 0.21 0.23 0.27 0.32 -19.74%
P/EPS 6.65 5.43 3.85 3.35 -62.95 -36.44 46.82 -72.74%
EY 15.04 18.42 25.97 29.83 -1.59 -2.74 2.14 266.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.43 0.39 0.36 0.36 0.40 17.56%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 29/08/23 25/05/23 28/02/23 29/11/22 24/08/22 30/05/22 -
Price 0.185 0.23 0.18 0.18 0.14 0.135 0.135 -
P/RPS 0.20 0.26 0.23 0.25 0.24 0.27 0.30 -23.66%
P/EPS 5.86 5.81 3.96 3.89 -65.28 -36.44 43.59 -73.72%
EY 17.07 17.22 25.25 25.69 -1.53 -2.74 2.29 281.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.44 0.46 0.37 0.36 0.37 13.92%

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