[PRG] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock

[PRG] PRG HOLDINGS BERHAD

Announcement Date

20-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 179.26%

YoY- 152.65%

Quarter Report

PRG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	76,654	87,386	77,530	86,298	77,074	92,824	98,590	-4.10%
YoY %	-12.28%	12.71%	-10.16%	11.97%	-16.97%	-5.85%	-	-
Horiz. %	77.75%	88.64%	78.64%	87.53%	78.18%	94.15%	100.00%	-
PBT	5,638	4,632	4,794	4,374	1,972	8,120	10,374	-9.65%
YoY %	21.72%	-3.38%	9.60%	121.81%	-75.71%	-21.73%	-	-
Horiz. %	54.35%	44.65%	46.21%	42.16%	19.01%	78.27%	100.00%	-
Tax	-1,748	-896	-920	-1,060	-888	-1,304	-1,532	2.22%
YoY %	-95.09%	2.61%	13.21%	-19.37%	31.90%	14.88%	-	-
Horiz. %	114.10%	58.49%	60.05%	69.19%	57.96%	85.12%	100.00%	-
NP	3,890	3,736	3,874	3,314	1,084	6,816	8,842	-12.77%
YoY %	4.12%	-3.56%	16.90%	205.72%	-84.10%	-22.91%	-	-
Horiz. %	43.99%	42.25%	43.81%	37.48%	12.26%	77.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,014	3,732	3,814	3,340	1,322	7,626	9,838	-13.86%
YoY %	7.56%	-2.15%	14.19%	152.65%	-82.66%	-22.48%	-	-
Horiz. %	40.80%	37.93%	38.77%	33.95%	13.44%	77.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.00%	19.34%	19.19%	24.23%	45.03%	16.06%	14.77%	-
YoY %	60.29%	0.78%	-20.80%	-46.19%	180.39%	8.73%	-	-
Horiz. %	209.88%	130.94%	129.93%	164.05%	304.87%	108.73%	100.00%	-
Total Cost	72,764	83,650	73,656	82,984	75,990	86,008	89,748	-3.43%
YoY %	-13.01%	13.57%	-11.24%	9.20%	-11.65%	-4.17%	-	-
Horiz. %	81.08%	93.21%	82.07%	92.46%	84.67%	95.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	76,256	74,839	71,254	74,197	73,769	72,202	69,064	1.66%
YoY %	1.89%	5.03%	-3.97%	0.58%	2.17%	4.54%	-	-
Horiz. %	110.41%	108.36%	103.17%	107.43%	106.81%	104.54%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	76,256	74,839	71,254	74,197	73,769	72,202	69,064	1.66%
YoY %	1.89%	5.03%	-3.97%	0.58%	2.17%	4.54%	-	-
Horiz. %	110.41%	108.36%	103.17%	107.43%	106.81%	104.54%	100.00%	-
NOSH	90,405	90,582	90,379	90,760	90,547	90,570	90,256	0.02%
YoY %	-0.20%	0.22%	-0.42%	0.24%	-0.03%	0.35%	-	-
Horiz. %	100.17%	100.36%	100.14%	100.56%	100.32%	100.35%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	5.07%	4.28%	5.00%	3.84%	1.41%	7.34%	8.97%	-
YoY %	18.46%	-14.40%	30.21%	172.34%	-80.79%	-18.17%	-	-
Horiz. %	56.52%	47.71%	55.74%	42.81%	15.72%	81.83%	100.00%	-
ROE	5.26%	4.99%	5.35%	4.50%	1.79%	10.56%	14.24%	-
YoY %	5.41%	-6.73%	18.89%	151.40%	-83.05%	-25.84%	-	-
Horiz. %	36.94%	35.04%	37.57%	31.60%	12.57%	74.16%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	84.79	96.47	85.78	95.08	85.12	102.49	109.23	-4.12%
YoY %	-12.11%	12.46%	-9.78%	11.70%	-16.95%	-6.17%	-	-
Horiz. %	77.63%	88.32%	78.53%	87.05%	77.93%	93.83%	100.00%	-
EPS	4.44	4.12	4.22	3.68	1.46	8.42	10.90	-13.89%
YoY %	7.77%	-2.37%	14.67%	152.05%	-82.66%	-22.75%	-	-
Horiz. %	40.73%	37.80%	38.72%	33.76%	13.39%	77.25%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8435	0.8262	0.7884	0.8175	0.8147	0.7972	0.7652	1.63%
YoY %	2.09%	4.79%	-3.56%	0.34%	2.20%	4.18%	-	-
Horiz. %	110.23%	107.97%	103.03%	106.83%	106.47%	104.18%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 90,794
RPS	15.75	17.95	15.93	17.73	15.83	19.07	20.25	-4.09%
YoY %	-12.26%	12.68%	-10.15%	12.00%	-16.99%	-5.83%	-	-
Horiz. %	77.78%	88.64%	78.67%	87.56%	78.17%	94.17%	100.00%	-
EPS	0.82	0.77	0.78	0.69	0.27	1.57	2.02	-13.93%
YoY %	6.49%	-1.28%	13.04%	155.56%	-82.80%	-22.28%	-	-
Horiz. %	40.59%	38.12%	38.61%	34.16%	13.37%	77.72%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1567	0.1538	0.1464	0.1524	0.1516	0.1483	0.1419	1.66%
YoY %	1.89%	5.05%	-3.94%	0.53%	2.23%	4.51%	-	-
Horiz. %	110.43%	108.39%	103.17%	107.40%	106.84%	104.51%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.705	0.39	0.38	0.46	0.40	0.50	0.84	-
P/RPS	0.83	0.40	0.44	0.48	0.47	0.49	0.77	1.25%
YoY %	107.50%	-9.09%	-8.33%	2.13%	-4.08%	-36.36%	-	-
Horiz. %	107.79%	51.95%	57.14%	62.34%	61.04%	63.64%	100.00%	-
P/EPS	15.88	9.47	9.00	12.50	27.40	5.94	7.71	12.78%
YoY %	67.69%	5.22%	-28.00%	-54.38%	361.28%	-22.96%	-	-
Horiz. %	205.97%	122.83%	116.73%	162.13%	355.38%	77.04%	100.00%	-
EY	6.30	10.56	11.11	8.00	3.65	16.84	12.98	-11.34%
YoY %	-40.34%	-4.95%	38.87%	119.18%	-78.33%	29.74%	-	-
Horiz. %	48.54%	81.36%	85.59%	61.63%	28.12%	129.74%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.84	0.47	0.48	0.56	0.49	0.63	1.10	-4.39%
YoY %	78.72%	-2.08%	-14.29%	14.29%	-22.22%	-42.73%	-	-
Horiz. %	76.36%	42.73%	43.64%	50.91%	44.55%	57.27%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	29/08/13	27/08/12	01/08/11	20/08/10	14/08/09	21/08/08	10/08/07	-
Price	0.64	0.38	0.36	0.41	0.40	0.43	0.76	-
P/RPS	0.75	0.39	0.42	0.43	0.47	0.42	0.70	1.15%
YoY %	92.31%	-7.14%	-2.33%	-8.51%	11.90%	-40.00%	-	-
Horiz. %	107.14%	55.71%	60.00%	61.43%	67.14%	60.00%	100.00%	-
P/EPS	14.41	9.22	8.53	11.14	27.40	5.11	6.97	12.85%
YoY %	56.29%	8.09%	-23.43%	-59.34%	436.20%	-26.69%	-	-
Horiz. %	206.74%	132.28%	122.38%	159.83%	393.11%	73.31%	100.00%	-
EY	6.94	10.84	11.72	8.98	3.65	19.58	14.34	-11.38%
YoY %	-35.98%	-7.51%	30.51%	146.03%	-81.36%	36.54%	-	-
Horiz. %	48.40%	75.59%	81.73%	62.62%	25.45%	136.54%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.76	0.46	0.46	0.50	0.49	0.54	0.99	-4.30%
YoY %	65.22%	0.00%	-8.00%	2.04%	-9.26%	-45.45%	-	-
Horiz. %	76.77%	46.46%	46.46%	50.51%	49.49%	54.55%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos