[PRG] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 22.55%
YoY- 31.36%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 40,039 30,025 20,887 19,002 21,218 19,120 21,791 10.66%
PBT 4,482 1,928 1,146 1,823 1,146 409 2,052 13.89%
Tax -1,523 -351 -60 -616 -186 649 -84 62.04%
NP 2,959 1,577 1,086 1,207 960 1,058 1,968 7.03%
-
NP to SH 3,281 2,123 1,060 1,223 931 1,019 1,944 9.11%
-
Tax Rate 33.98% 18.21% 5.24% 33.79% 16.23% -158.68% 4.09% -
Total Cost 37,080 28,448 19,801 17,795 20,258 18,062 19,823 10.99%
-
Net Worth 117,099 107,969 77,235 73,378 72,618 71,257 73,969 7.95%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 117,099 107,969 77,235 73,378 72,618 71,257 73,969 7.95%
NOSH 145,176 144,421 90,598 90,145 90,388 90,176 90,382 8.21%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 7.39% 5.25% 5.20% 6.35% 4.52% 5.53% 9.03% -
ROE 2.80% 1.97% 1.37% 1.67% 1.28% 1.43% 2.63% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 27.58 20.79 23.05 21.08 23.47 21.20 24.11 2.26%
EPS 2.26 1.47 1.17 1.35 1.03 1.13 2.15 0.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8066 0.7476 0.8525 0.814 0.8034 0.7902 0.8184 -0.24%
Adjusted Per Share Value based on latest NOSH - 90,145
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 8.23 6.17 4.29 3.90 4.36 3.93 4.48 10.66%
EPS 0.67 0.44 0.22 0.25 0.19 0.21 0.40 8.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2406 0.2218 0.1587 0.1508 0.1492 0.1464 0.152 7.95%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.93 0.65 0.88 0.37 0.37 0.40 0.48 -
P/RPS 3.37 3.13 3.82 1.76 1.58 1.89 1.99 9.17%
P/EPS 41.15 44.22 75.21 27.27 35.92 35.40 22.32 10.72%
EY 2.43 2.26 1.33 3.67 2.78 2.83 4.48 -9.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.87 1.03 0.45 0.46 0.51 0.59 11.75%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 27/02/15 28/02/14 28/02/13 28/02/12 25/02/11 22/02/10 -
Price 1.12 0.64 0.83 0.38 0.37 0.45 0.58 -
P/RPS 4.06 3.08 3.60 1.80 1.58 2.12 2.41 9.07%
P/EPS 49.56 43.54 70.94 28.01 35.92 39.82 26.97 10.66%
EY 2.02 2.30 1.41 3.57 2.78 2.51 3.71 -9.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.86 0.97 0.47 0.46 0.57 0.71 11.84%

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