[PRG] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2.08%
YoY- -9.48%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 134,312 111,968 80,079 79,121 85,625 77,596 85,452 7.82%
PBT 10,281 4,496 2,160 5,811 5,522 3,180 5,657 10.45%
Tax -2,615 -1,409 -714 -1,721 -758 -6 -856 20.43%
NP 7,666 3,087 1,446 4,090 4,764 3,174 4,801 8.10%
-
NP to SH 8,105 4,749 1,519 4,228 4,671 3,058 4,786 9.16%
-
Tax Rate 25.44% 31.34% 33.06% 29.62% 13.73% 0.19% 15.13% -
Total Cost 126,646 108,881 78,633 75,031 80,861 74,422 80,651 7.80%
-
Net Worth 121,613 110,235 75,126 76,402 74,609 71,489 74,224 8.56%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 121,613 110,235 75,126 76,402 74,609 71,489 74,224 8.56%
NOSH 148,165 144,476 90,470 90,578 90,304 90,676 90,794 8.49%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.71% 2.76% 1.81% 5.17% 5.56% 4.09% 5.62% -
ROE 6.66% 4.31% 2.02% 5.53% 6.26% 4.28% 6.45% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 90.65 77.50 88.51 87.35 94.82 85.57 94.12 -0.62%
EPS 5.47 3.29 1.68 4.67 5.17 3.37 5.27 0.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8208 0.763 0.8304 0.8435 0.8262 0.7884 0.8175 0.06%
Adjusted Per Share Value based on latest NOSH - 90,578
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 27.59 23.00 16.45 16.25 17.59 15.94 17.56 7.81%
EPS 1.67 0.98 0.31 0.87 0.96 0.63 0.98 9.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2498 0.2265 0.1543 0.157 0.1533 0.1469 0.1525 8.56%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.10 0.65 0.70 0.705 0.39 0.38 0.46 -
P/RPS 1.21 0.84 0.79 0.81 0.41 0.44 0.49 16.24%
P/EPS 20.11 19.77 41.69 15.10 7.54 11.27 8.73 14.90%
EY 4.97 5.06 2.40 6.62 13.26 8.87 11.46 -12.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.85 0.84 0.84 0.47 0.48 0.56 15.63%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 27/08/15 18/08/14 29/08/13 - 01/08/11 20/08/10 -
Price 1.18 0.64 0.86 0.64 0.00 0.36 0.41 -
P/RPS 1.30 0.83 0.97 0.73 0.00 0.42 0.44 19.76%
P/EPS 21.57 19.47 51.22 13.71 0.00 10.67 7.78 18.50%
EY 4.64 5.14 1.95 7.29 0.00 9.37 12.86 -15.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.84 1.04 0.76 0.00 0.46 0.50 19.26%

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