[PRG] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -147.16%
YoY- -403.2%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 307,532 191,367 196,397 132,695 148,626 192,963 132,062 15.12%
PBT 57,995 16,149 -32,428 -59,141 -5,241 15,777 5,932 46.20%
Tax -14,935 -7,804 4,873 -7,333 -3,167 -4,935 -885 60.12%
NP 43,060 8,345 -27,555 -66,474 -8,408 10,842 5,047 42.92%
-
NP to SH 19,441 -1,827 -13,261 -46,189 -9,179 4,358 4,263 28.76%
-
Tax Rate 25.75% 48.32% - - - 31.28% 14.92% -
Total Cost 264,472 183,022 223,952 199,169 157,034 182,121 127,015 12.99%
-
Net Worth 166,073 149,942 153,953 149,345 131,765 135,633 123,886 5.00%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 166,073 149,942 153,953 149,345 131,765 135,633 123,886 5.00%
NOSH 429,857 429,857 429,857 403,300 310,697 302,488 298,220 6.28%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 14.00% 4.36% -14.03% -50.10% -5.66% 5.62% 3.82% -
ROE 11.71% -1.22% -8.61% -30.93% -6.97% 3.21% 3.44% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 73.15 44.61 45.73 35.19 48.01 63.95 44.35 8.69%
EPS 4.52 -0.42 -3.16 -13.40 -3.00 1.46 1.44 20.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.395 0.3495 0.3585 0.3961 0.4256 0.4495 0.416 -0.85%
Adjusted Per Share Value based on latest NOSH - 403,300
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 63.18 39.32 40.35 27.26 30.53 39.64 27.13 15.12%
EPS 3.99 -0.38 -2.72 -9.49 -1.89 0.90 0.88 28.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3412 0.308 0.3163 0.3068 0.2707 0.2787 0.2545 5.00%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.155 0.17 0.20 0.60 0.765 0.96 0.74 -
P/RPS 0.21 0.38 0.44 1.70 1.59 1.50 1.67 -29.20%
P/EPS 3.35 -39.92 -6.48 -4.90 -25.80 66.47 51.69 -36.60%
EY 29.83 -2.51 -15.44 -20.42 -3.88 1.50 1.93 57.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.49 0.56 1.51 1.80 2.14 1.78 -22.34%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 28/02/22 24/03/21 28/02/20 26/02/19 28/02/18 28/02/17 -
Price 0.18 0.16 0.215 0.56 0.75 0.925 0.875 -
P/RPS 0.25 0.36 0.47 1.59 1.56 1.45 1.97 -29.09%
P/EPS 3.89 -37.57 -6.96 -4.57 -25.30 64.05 61.13 -36.80%
EY 25.69 -2.66 -14.36 -21.88 -3.95 1.56 1.64 58.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.60 1.41 1.76 2.06 2.10 -22.35%

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