[PRG] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -7.74%
YoY- -13.96%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 76,712 73,925 72,625 71,543 69,931 68,632 66,548 9.91%
PBT 6,924 8,059 8,508 9,987 10,661 11,696 12,561 -32.69%
Tax -1,147 -1,112 -1,610 -2,311 -2,341 -3,223 -3,162 -49.04%
NP 5,777 6,947 6,898 7,676 8,320 8,473 9,399 -27.64%
-
NP to SH 5,775 6,773 6,881 7,676 8,320 8,473 9,399 -27.66%
-
Tax Rate 16.57% 13.80% 18.92% 23.14% 21.96% 27.56% 25.17% -
Total Cost 70,935 66,978 65,727 63,867 61,611 60,159 57,149 15.45%
-
Net Worth 65,007 59,301 60,153 58,416 56,700 55,712 55,156 11.54%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 2,835 2,835 2,700 2,700 - - -
Div Payout % - 41.86% 41.20% 35.17% 32.45% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 65,007 59,301 60,153 58,416 56,700 55,712 55,156 11.54%
NOSH 90,288 89,850 89,781 89,870 90,000 89,859 79,937 8.43%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.53% 9.40% 9.50% 10.73% 11.90% 12.35% 14.12% -
ROE 8.88% 11.42% 11.44% 13.14% 14.67% 15.21% 17.04% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 84.96 82.28 80.89 79.61 77.70 76.38 83.25 1.36%
EPS 6.40 7.54 7.66 8.54 9.24 9.43 11.76 -33.26%
DPS 0.00 3.15 3.15 3.00 3.00 0.00 0.00 -
NAPS 0.72 0.66 0.67 0.65 0.63 0.62 0.69 2.86%
Adjusted Per Share Value based on latest NOSH - 89,870
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 16.57 15.97 15.69 15.45 15.11 14.82 14.37 9.93%
EPS 1.25 1.46 1.49 1.66 1.80 1.83 2.03 -27.55%
DPS 0.00 0.61 0.61 0.58 0.58 0.00 0.00 -
NAPS 0.1404 0.1281 0.1299 0.1262 0.1225 0.1203 0.1191 11.55%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.44 0.65 0.85 1.00 1.18 1.19 1.66 -
P/RPS 0.52 0.79 1.05 1.26 1.52 1.56 1.99 -59.02%
P/EPS 6.88 8.62 11.09 11.71 12.76 12.62 14.12 -37.99%
EY 14.54 11.60 9.02 8.54 7.83 7.92 7.08 61.35%
DY 0.00 4.85 3.71 3.00 2.54 0.00 0.00 -
P/NAPS 0.61 0.98 1.27 1.54 1.87 1.92 2.41 -59.88%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 09/03/06 24/11/05 23/08/05 26/05/05 25/02/05 25/11/04 26/08/04 -
Price 0.41 0.49 0.81 0.90 1.02 1.25 1.30 -
P/RPS 0.48 0.60 1.00 1.13 1.31 1.64 1.56 -54.32%
P/EPS 6.41 6.50 10.57 10.54 11.03 13.26 11.06 -30.41%
EY 15.60 15.38 9.46 9.49 9.06 7.54 9.04 43.72%
DY 0.00 6.43 3.89 3.34 2.94 0.00 0.00 -
P/NAPS 0.57 0.74 1.21 1.38 1.62 2.02 1.88 -54.77%

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