[PRG] YoY Annual (Unaudited) Result on 31-Dec-2007 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
YoY- 12.3%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 81,980 80,840 93,562 93,816 84,894 76,766 69,931 2.68%
PBT 2,949 4,456 7,798 8,249 8,322 6,931 10,766 -19.40%
Tax -55 -770 -1,791 -249 -1,157 -1,150 -2,342 -46.47%
NP 2,894 3,686 6,007 8,000 7,165 5,781 8,424 -16.30%
-
NP to SH 2,821 3,777 6,459 8,793 7,830 5,781 8,424 -16.66%
-
Tax Rate 1.87% 17.28% 22.97% 3.02% 13.90% 16.59% 21.75% -
Total Cost 79,086 77,154 87,555 85,816 77,729 70,985 61,507 4.27%
-
Net Worth 71,483 74,168 73,141 69,960 64,546 64,833 61,229 2.61%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - 2,836 -
Div Payout % - - - - - - 33.67% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 71,483 74,168 73,141 69,960 64,546 64,833 61,229 2.61%
NOSH 90,416 90,559 90,589 90,364 89,871 90,046 90,043 0.06%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 3.53% 4.56% 6.42% 8.53% 8.44% 7.53% 12.05% -
ROE 3.95% 5.09% 8.83% 12.57% 12.13% 8.92% 13.76% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 90.67 89.27 103.28 103.82 94.46 85.25 77.66 2.61%
EPS 3.12 4.17 7.13 9.73 8.72 6.42 9.36 -16.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.15 -
NAPS 0.7906 0.819 0.8074 0.7742 0.7182 0.72 0.68 2.54%
Adjusted Per Share Value based on latest NOSH - 90,512
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 16.83 16.59 19.21 19.26 17.43 15.76 14.35 2.69%
EPS 0.58 0.78 1.33 1.80 1.61 1.19 1.73 -16.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.58 -
NAPS 0.1467 0.1522 0.1501 0.1436 0.1325 0.1331 0.1257 2.60%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.40 0.48 0.44 0.60 0.50 0.44 1.18 -
P/RPS 0.44 0.54 0.43 0.58 0.53 0.52 1.52 -18.65%
P/EPS 12.82 11.51 6.17 6.17 5.74 6.85 12.61 0.27%
EY 7.80 8.69 16.20 16.22 17.42 14.59 7.93 -0.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
P/NAPS 0.51 0.59 0.54 0.77 0.70 0.61 1.74 -18.49%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 22/02/10 24/02/09 22/02/08 27/02/07 09/03/06 25/02/05 -
Price 0.45 0.58 0.41 0.59 0.79 0.41 1.02 -
P/RPS 0.50 0.65 0.40 0.57 0.84 0.48 1.31 -14.82%
P/EPS 14.42 13.91 5.75 6.06 9.07 6.39 10.90 4.77%
EY 6.93 7.19 17.39 16.49 11.03 15.66 9.17 -4.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.09 -
P/NAPS 0.57 0.71 0.51 0.76 1.10 0.57 1.50 -14.88%

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