[PRG] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 3.59%
YoY- -18.82%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 259,276 367,758 258,378 173,248 214,281 119,766 139,230 10.90%
PBT 15,698 33,460 49,473 42,166 25,460 -22,013 229 102.17%
Tax -7,726 -11,064 -12,594 -3,330 -4,909 -1,366 -2,497 20.69%
NP 7,972 22,396 36,878 38,836 20,550 -23,380 -2,268 -
-
NP to SH -80 9,393 17,221 16,013 19,725 -18,688 -4,104 -48.09%
-
Tax Rate 49.22% 33.07% 25.46% 7.90% 19.28% - 1,090.39% -
Total Cost 251,304 345,362 221,500 134,412 193,730 143,146 141,498 10.03%
-
Net Worth 153,928 178,116 163,100 168,254 181,352 167,968 140,529 1.52%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 153,928 178,116 163,100 168,254 181,352 167,968 140,529 1.52%
NOSH 486,326 430,598 429,857 429,857 429,857 363,005 309,359 7.82%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 3.07% 6.09% 14.27% 22.42% 9.59% -19.52% -1.63% -
ROE -0.05% 5.27% 10.56% 9.52% 10.88% -11.13% -2.92% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 58.03 85.60 60.17 40.34 49.90 33.22 45.28 4.21%
EPS -0.01 2.19 4.01 3.73 4.80 -5.60 -1.35 -55.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3445 0.4146 0.3798 0.3918 0.4223 0.4659 0.457 -4.59%
Adjusted Per Share Value based on latest NOSH - 429,857
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 53.27 75.55 53.08 35.59 44.02 24.61 28.60 10.91%
EPS -0.02 1.93 3.54 3.29 4.05 -3.84 -0.84 -46.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3162 0.3659 0.3351 0.3457 0.3726 0.3451 0.2887 1.52%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.10 0.21 0.135 0.19 0.155 1.08 0.775 -
P/RPS 0.17 0.25 0.22 0.47 0.31 3.25 1.71 -31.91%
P/EPS -558.52 9.60 3.37 5.10 3.37 -20.84 -58.07 45.78%
EY -0.18 10.41 29.71 19.63 29.63 -4.80 -1.72 -31.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.51 0.36 0.48 0.37 2.32 1.70 -25.50%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 19/11/24 29/11/23 29/11/22 24/11/21 23/11/20 28/11/19 26/11/18 -
Price 0.10 0.185 0.14 0.17 0.19 0.61 0.765 -
P/RPS 0.17 0.22 0.23 0.42 0.38 1.84 1.69 -31.77%
P/EPS -558.52 8.46 3.49 4.56 4.14 -11.77 -57.32 46.09%
EY -0.18 11.82 28.64 21.93 24.18 -8.50 -1.74 -31.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.45 0.37 0.43 0.45 1.31 1.67 -25.28%

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