[PRG] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 420.7%
YoY- 205.55%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 275,819 193,784 129,936 160,711 89,825 104,423 147,594 10.97%
PBT 25,095 37,105 31,625 19,095 -16,510 172 10,751 15.16%
Tax -8,298 -9,446 -2,498 -3,682 -1,025 -1,873 -4,363 11.30%
NP 16,797 27,659 29,127 15,413 -17,535 -1,701 6,388 17.47%
-
NP to SH 7,045 12,916 12,010 14,794 -14,016 -3,078 3,506 12.32%
-
Tax Rate 33.07% 25.46% 7.90% 19.28% - 1,088.95% 40.58% -
Total Cost 259,022 166,125 100,809 145,298 107,360 106,124 141,206 10.63%
-
Net Worth 178,116 163,100 168,254 181,352 167,968 140,529 123,660 6.26%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 178,116 163,100 168,254 181,352 167,968 140,529 123,660 6.26%
NOSH 430,598 429,857 429,857 429,857 363,005 309,359 297,118 6.37%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.09% 14.27% 22.42% 9.59% -19.52% -1.63% 4.33% -
ROE 3.96% 7.92% 7.14% 8.16% -8.34% -2.19% 2.84% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 64.20 45.12 30.26 37.42 24.92 33.96 49.68 4.36%
EPS 1.64 3.01 2.80 3.60 -4.20 -1.01 1.18 5.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4146 0.3798 0.3918 0.4223 0.4659 0.457 0.4162 -0.06%
Adjusted Per Share Value based on latest NOSH - 429,857
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 56.62 39.78 26.67 32.99 18.44 21.43 30.30 10.97%
EPS 1.45 2.65 2.47 3.04 -2.88 -0.63 0.72 12.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3656 0.3348 0.3454 0.3723 0.3448 0.2885 0.2538 6.26%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.21 0.135 0.19 0.155 1.08 0.775 1.02 -
P/RPS 0.33 0.30 0.63 0.41 4.33 2.28 2.05 -26.23%
P/EPS 12.81 4.49 6.79 4.50 -27.78 -77.43 86.44 -27.24%
EY 7.81 22.28 14.72 22.23 -3.60 -1.29 1.16 37.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.36 0.48 0.37 2.32 1.70 2.45 -23.00%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 24/11/21 23/11/20 28/11/19 26/11/18 30/11/17 -
Price 0.185 0.14 0.17 0.19 0.61 0.765 0.99 -
P/RPS 0.29 0.31 0.56 0.51 2.45 2.25 1.99 -27.44%
P/EPS 11.28 4.65 6.08 5.52 -15.69 -76.43 83.90 -28.41%
EY 8.86 21.48 16.45 18.13 -6.37 -1.31 1.19 39.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.43 0.45 1.31 1.67 2.38 -24.23%

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