[PRG] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 313.8%
YoY- 205.55%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 367,758 258,378 173,248 214,281 119,766 139,230 196,792 10.97%
PBT 33,460 49,473 42,166 25,460 -22,013 229 14,334 15.16%
Tax -11,064 -12,594 -3,330 -4,909 -1,366 -2,497 -5,817 11.30%
NP 22,396 36,878 38,836 20,550 -23,380 -2,268 8,517 17.47%
-
NP to SH 9,393 17,221 16,013 19,725 -18,688 -4,104 4,674 12.33%
-
Tax Rate 33.07% 25.46% 7.90% 19.28% - 1,090.39% 40.58% -
Total Cost 345,362 221,500 134,412 193,730 143,146 141,498 188,274 10.63%
-
Net Worth 178,116 163,100 168,254 181,352 167,968 140,529 123,660 6.26%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 178,116 163,100 168,254 181,352 167,968 140,529 123,660 6.26%
NOSH 430,598 429,857 429,857 429,857 363,005 309,359 297,118 6.37%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.09% 14.27% 22.42% 9.59% -19.52% -1.63% 4.33% -
ROE 5.27% 10.56% 9.52% 10.88% -11.13% -2.92% 3.78% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 85.60 60.17 40.34 49.90 33.22 45.28 66.23 4.36%
EPS 2.19 4.01 3.73 4.80 -5.60 -1.35 1.57 5.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4146 0.3798 0.3918 0.4223 0.4659 0.457 0.4162 -0.06%
Adjusted Per Share Value based on latest NOSH - 429,857
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 75.49 53.04 35.56 43.99 24.58 28.58 40.40 10.97%
EPS 1.93 3.54 3.29 4.05 -3.84 -0.84 0.96 12.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3656 0.3348 0.3454 0.3723 0.3448 0.2885 0.2538 6.26%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.21 0.135 0.19 0.155 1.08 0.775 1.02 -
P/RPS 0.25 0.22 0.47 0.31 3.25 1.71 1.54 -26.13%
P/EPS 9.60 3.37 5.10 3.37 -20.84 -58.07 64.83 -27.25%
EY 10.41 29.71 19.63 29.63 -4.80 -1.72 1.54 37.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.36 0.48 0.37 2.32 1.70 2.45 -23.00%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 24/11/21 23/11/20 28/11/19 26/11/18 30/11/17 -
Price 0.185 0.14 0.17 0.19 0.61 0.765 0.99 -
P/RPS 0.22 0.23 0.42 0.38 1.84 1.69 1.49 -27.28%
P/EPS 8.46 3.49 4.56 4.14 -11.77 -57.32 62.92 -28.41%
EY 11.82 28.64 21.93 24.18 -8.50 -1.74 1.59 39.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.43 0.45 1.31 1.67 2.38 -24.23%

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