[PRG] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 1.35%
YoY- -5.78%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 78,817 76,932 79,121 82,954 84,487 86,703 85,625 -5.35%
PBT 5,892 6,569 5,811 5,478 5,308 4,631 5,522 4.40%
Tax -1,206 -1,762 -1,721 -1,434 -1,295 -865 -758 36.17%
NP 4,686 4,807 4,090 4,044 4,013 3,766 4,764 -1.09%
-
NP to SH 4,746 4,909 4,228 4,142 4,087 3,795 4,671 1.06%
-
Tax Rate 20.47% 26.82% 29.62% 26.18% 24.40% 18.68% 13.73% -
Total Cost 74,131 72,125 75,031 78,910 80,474 82,937 80,861 -5.61%
-
Net Worth 77,235 75,798 76,402 73,740 73,378 72,681 74,609 2.32%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 77,235 75,798 76,402 73,740 73,378 72,681 74,609 2.32%
NOSH 90,598 90,268 90,578 89,795 90,145 90,727 90,304 0.21%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.95% 6.25% 5.17% 4.87% 4.75% 4.34% 5.56% -
ROE 6.14% 6.48% 5.53% 5.62% 5.57% 5.22% 6.26% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 87.00 85.23 87.35 92.38 93.72 95.56 94.82 -5.56%
EPS 5.24 5.44 4.67 4.61 4.53 4.18 5.17 0.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8525 0.8397 0.8435 0.8212 0.814 0.8011 0.8262 2.10%
Adjusted Per Share Value based on latest NOSH - 89,795
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.19 15.81 16.25 17.04 17.36 17.81 17.59 -5.36%
EPS 0.98 1.01 0.87 0.85 0.84 0.78 0.96 1.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1587 0.1557 0.157 0.1515 0.1508 0.1493 0.1533 2.32%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.88 0.67 0.705 0.40 0.37 0.38 0.39 -
P/RPS 1.01 0.79 0.81 0.43 0.39 0.40 0.41 82.10%
P/EPS 16.80 12.32 15.10 8.67 8.16 9.08 7.54 70.34%
EY 5.95 8.12 6.62 11.53 12.25 11.01 13.26 -41.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.80 0.84 0.49 0.45 0.47 0.47 68.47%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 27/11/13 29/08/13 27/05/13 - - - -
Price 0.83 0.88 0.64 0.475 0.00 0.00 0.00 -
P/RPS 0.95 1.03 0.73 0.51 0.00 0.00 0.00 -
P/EPS 15.84 16.18 13.71 10.30 0.00 0.00 0.00 -
EY 6.31 6.18 7.29 9.71 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.05 0.76 0.58 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