[PRG] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -216.67%
YoY- -187.79%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 129,936 160,711 89,825 104,423 147,594 96,933 89,284 6.44%
PBT 31,625 19,095 -16,510 172 10,751 8,751 2,759 50.10%
Tax -2,498 -3,682 -1,025 -1,873 -4,363 -1,815 -1,088 14.84%
NP 29,127 15,413 -17,535 -1,701 6,388 6,936 1,671 60.95%
-
NP to SH 12,010 14,794 -14,016 -3,078 3,506 6,358 2,794 27.48%
-
Tax Rate 7.90% 19.28% - 1,088.95% 40.58% 20.74% 39.43% -
Total Cost 100,809 145,298 107,360 106,124 141,206 89,997 87,613 2.36%
-
Net Worth 168,254 181,352 167,968 140,529 123,660 122,960 113,236 6.81%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 168,254 181,352 167,968 140,529 123,660 122,960 113,236 6.81%
NOSH 429,857 429,857 363,005 309,359 297,118 295,720 144,766 19.86%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 22.42% 9.59% -19.52% -1.63% 4.33% 7.16% 1.87% -
ROE 7.14% 8.16% -8.34% -2.19% 2.84% 5.17% 2.47% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 30.26 37.42 24.92 33.96 49.68 32.78 61.67 -11.17%
EPS 2.80 3.60 -4.20 -1.01 1.18 2.15 1.93 6.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3918 0.4223 0.4659 0.457 0.4162 0.4158 0.7822 -10.87%
Adjusted Per Share Value based on latest NOSH - 309,359
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 26.67 32.99 18.44 21.43 30.30 19.90 18.33 6.44%
EPS 2.47 3.04 -2.88 -0.63 0.72 1.31 0.57 27.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3454 0.3723 0.3448 0.2885 0.2538 0.2524 0.2324 6.82%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.19 0.155 1.08 0.775 1.02 0.685 0.645 -
P/RPS 0.63 0.41 4.33 2.28 2.05 2.09 1.05 -8.15%
P/EPS 6.79 4.50 -27.78 -77.43 86.44 31.86 33.42 -23.30%
EY 14.72 22.23 -3.60 -1.29 1.16 3.14 2.99 30.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.37 2.32 1.70 2.45 1.65 0.82 -8.53%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 23/11/20 28/11/19 26/11/18 30/11/17 28/11/16 19/11/15 -
Price 0.17 0.19 0.61 0.765 0.99 0.65 0.71 -
P/RPS 0.56 0.51 2.45 2.25 1.99 1.98 1.15 -11.29%
P/EPS 6.08 5.52 -15.69 -76.43 83.90 30.23 36.79 -25.90%
EY 16.45 18.13 -6.37 -1.31 1.19 3.31 2.72 34.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 1.31 1.67 2.38 1.56 0.91 -11.73%

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