[PRG] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -3.43%
YoY- 16.12%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 132,062 129,323 92,295 78,817 84,487 80,697 81,980 8.26%
PBT 5,932 7,241 2,389 5,892 5,308 5,624 2,949 12.34%
Tax -885 -2,611 -993 -1,206 -1,295 -791 -55 58.82%
NP 5,047 4,630 1,396 4,686 4,013 4,833 2,894 9.70%
-
NP to SH 4,263 6,075 2,374 4,746 4,087 4,712 2,821 7.11%
-
Tax Rate 14.92% 36.06% 41.57% 20.47% 24.40% 14.06% 1.87% -
Total Cost 127,015 124,693 90,899 74,131 80,474 75,864 79,086 8.20%
-
Net Worth 123,886 116,947 89,636 77,213 73,637 72,660 71,483 9.58%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 123,886 116,947 89,636 77,213 73,637 72,660 71,483 9.58%
NOSH 298,220 144,988 119,898 90,572 90,485 90,441 90,416 21.98%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.82% 3.58% 1.51% 5.95% 4.75% 5.99% 3.53% -
ROE 3.44% 5.19% 2.65% 6.15% 5.55% 6.48% 3.95% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 44.35 89.20 76.98 87.02 93.37 89.23 90.67 -11.22%
EPS 1.44 4.19 1.98 5.24 4.51 5.21 3.12 -12.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.416 0.8066 0.7476 0.8525 0.8138 0.8034 0.7906 -10.14%
Adjusted Per Share Value based on latest NOSH - 90,598
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 27.13 26.57 18.96 16.19 17.36 16.58 16.84 8.26%
EPS 0.88 1.25 0.49 0.98 0.84 0.97 0.58 7.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2545 0.2403 0.1842 0.1586 0.1513 0.1493 0.1469 9.58%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.74 0.93 0.65 0.88 0.37 0.37 0.40 -
P/RPS 1.67 1.04 0.84 1.01 0.40 0.41 0.44 24.86%
P/EPS 51.69 22.20 32.83 16.79 8.19 7.10 12.82 26.13%
EY 1.93 4.51 3.05 5.95 12.21 14.08 7.80 -20.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.15 0.87 1.03 0.45 0.46 0.51 23.13%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 24/02/16 27/02/15 28/02/14 28/02/13 28/02/12 25/02/11 -
Price 0.875 1.12 0.64 0.83 0.38 0.37 0.45 -
P/RPS 1.97 1.26 0.83 0.95 0.41 0.41 0.50 25.64%
P/EPS 61.13 26.73 32.32 15.84 8.41 7.10 14.42 27.18%
EY 1.64 3.74 3.09 6.31 11.89 14.08 6.93 -21.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.39 0.86 0.97 0.47 0.46 0.57 24.25%

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