[PRG] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 16.11%
YoY- 29.35%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 136,972 119,300 83,157 76,932 86,703 78,599 84,651 8.34%
PBT 13,233 4,687 1,606 6,569 4,631 4,887 4,592 19.27%
Tax -3,338 -1,439 -702 -1,762 -865 44 -788 27.17%
NP 9,895 3,248 904 4,807 3,766 4,931 3,804 17.25%
-
NP to SH 9,639 4,917 1,310 4,909 3,795 4,800 3,746 17.04%
-
Tax Rate 25.22% 30.70% 43.71% 26.82% 18.68% -0.90% 17.16% -
Total Cost 127,077 116,052 82,253 72,125 82,937 73,668 80,847 7.82%
-
Net Worth 123,263 0 76,855 75,798 72,681 72,153 69,317 10.05%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 123,263 0 76,855 75,798 72,681 72,153 69,317 10.05%
NOSH 296,448 144,955 106,521 90,268 90,727 90,531 87,999 22.41%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.22% 2.72% 1.09% 6.25% 4.34% 6.27% 4.49% -
ROE 7.82% 0.00% 1.70% 6.48% 5.22% 6.65% 5.40% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 46.20 82.30 78.07 85.23 95.56 86.82 96.19 -11.49%
EPS 3.25 3.39 1.23 5.44 4.18 5.30 4.26 -4.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4158 0.00 0.7215 0.8397 0.8011 0.797 0.7877 -10.09%
Adjusted Per Share Value based on latest NOSH - 90,268
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 28.14 24.51 17.08 15.81 17.81 16.15 17.39 8.34%
EPS 1.98 1.01 0.27 1.01 0.78 0.99 0.77 17.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2532 0.00 0.1579 0.1557 0.1493 0.1482 0.1424 10.05%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.685 0.645 0.86 0.67 0.38 0.44 0.43 -
P/RPS 1.48 0.78 1.10 0.79 0.40 0.51 0.45 21.92%
P/EPS 21.07 19.01 69.93 12.32 9.08 8.30 10.10 13.02%
EY 4.75 5.26 1.43 8.12 11.01 12.05 9.90 -11.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.00 1.19 0.80 0.47 0.55 0.55 20.07%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 19/11/15 27/11/14 27/11/13 - 08/11/11 25/11/10 -
Price 0.65 0.71 0.725 0.88 0.00 0.35 0.45 -
P/RPS 1.41 0.86 0.93 1.03 0.00 0.40 0.47 20.07%
P/EPS 19.99 20.93 58.95 16.18 0.00 6.60 10.57 11.19%
EY 5.00 4.78 1.70 6.18 0.00 15.15 9.46 -10.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.00 1.00 1.05 0.00 0.44 0.57 18.25%

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