[PRG] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -39.12%
YoY- -355.36%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 193,784 129,936 160,711 89,825 104,423 147,594 96,933 12.23%
PBT 37,105 31,625 19,095 -16,510 172 10,751 8,751 27.20%
Tax -9,446 -2,498 -3,682 -1,025 -1,873 -4,363 -1,815 31.62%
NP 27,659 29,127 15,413 -17,535 -1,701 6,388 6,936 25.91%
-
NP to SH 12,916 12,010 14,794 -14,016 -3,078 3,506 6,358 12.53%
-
Tax Rate 25.46% 7.90% 19.28% - 1,088.95% 40.58% 20.74% -
Total Cost 166,125 100,809 145,298 107,360 106,124 141,206 89,997 10.75%
-
Net Worth 163,100 168,254 181,352 167,968 140,529 123,660 122,960 4.81%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 163,100 168,254 181,352 167,968 140,529 123,660 122,960 4.81%
NOSH 429,857 429,857 429,857 363,005 309,359 297,118 295,720 6.42%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 14.27% 22.42% 9.59% -19.52% -1.63% 4.33% 7.16% -
ROE 7.92% 7.14% 8.16% -8.34% -2.19% 2.84% 5.17% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 45.12 30.26 37.42 24.92 33.96 49.68 32.78 5.46%
EPS 3.01 2.80 3.60 -4.20 -1.01 1.18 2.15 5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3798 0.3918 0.4223 0.4659 0.457 0.4162 0.4158 -1.49%
Adjusted Per Share Value based on latest NOSH - 363,005
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 39.78 26.67 32.99 18.44 21.43 30.30 19.90 12.23%
EPS 2.65 2.47 3.04 -2.88 -0.63 0.72 1.31 12.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3348 0.3454 0.3723 0.3448 0.2885 0.2538 0.2524 4.81%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.135 0.19 0.155 1.08 0.775 1.02 0.685 -
P/RPS 0.30 0.63 0.41 4.33 2.28 2.05 2.09 -27.62%
P/EPS 4.49 6.79 4.50 -27.78 -77.43 86.44 31.86 -27.85%
EY 22.28 14.72 22.23 -3.60 -1.29 1.16 3.14 38.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.48 0.37 2.32 1.70 2.45 1.65 -22.40%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 24/11/21 23/11/20 28/11/19 26/11/18 30/11/17 28/11/16 -
Price 0.14 0.17 0.19 0.61 0.765 0.99 0.65 -
P/RPS 0.31 0.56 0.51 2.45 2.25 1.99 1.98 -26.57%
P/EPS 4.65 6.08 5.52 -15.69 -76.43 83.90 30.23 -26.79%
EY 21.48 16.45 18.13 -6.37 -1.31 1.19 3.31 36.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.45 1.31 1.67 2.38 1.56 -21.31%

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