[PRG] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 3.54%
YoY- 275.34%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 149,792 182,723 136,972 119,300 83,157 76,932 86,703 9.53%
PBT 5,198 7,932 13,233 4,687 1,606 6,569 4,631 1.94%
Tax -2,445 -3,433 -3,338 -1,439 -702 -1,762 -865 18.89%
NP 2,753 4,499 9,895 3,248 904 4,807 3,766 -5.08%
-
NP to SH -2,226 1,411 9,639 4,917 1,310 4,909 3,795 -
-
Tax Rate 47.04% 43.28% 25.22% 30.70% 43.71% 26.82% 18.68% -
Total Cost 147,039 178,224 127,077 116,052 82,253 72,125 82,937 10.00%
-
Net Worth 140,529 124,964 123,263 0 76,855 75,798 72,681 11.60%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 140,529 124,964 123,263 0 76,855 75,798 72,681 11.60%
NOSH 309,359 300,249 296,448 144,955 106,521 90,268 90,727 22.67%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.84% 2.46% 7.22% 2.72% 1.09% 6.25% 4.34% -
ROE -1.58% 1.13% 7.82% 0.00% 1.70% 6.48% 5.22% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 48.71 60.86 46.20 82.30 78.07 85.23 95.56 -10.61%
EPS -0.72 0.47 3.25 3.39 1.23 5.44 4.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.457 0.4162 0.4158 0.00 0.7215 0.8397 0.8011 -8.92%
Adjusted Per Share Value based on latest NOSH - 144,955
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 30.77 37.54 28.14 24.51 17.08 15.81 17.81 9.53%
EPS -0.46 0.29 1.98 1.01 0.27 1.01 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2887 0.2567 0.2532 0.00 0.1579 0.1557 0.1493 11.61%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.775 1.02 0.685 0.645 0.86 0.67 0.38 -
P/RPS 1.59 1.68 1.48 0.78 1.10 0.79 0.40 25.84%
P/EPS -107.06 217.05 21.07 19.01 69.93 12.32 9.08 -
EY -0.93 0.46 4.75 5.26 1.43 8.12 11.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.45 1.65 0.00 1.19 0.80 0.47 23.88%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 30/11/17 28/11/16 19/11/15 27/11/14 27/11/13 - -
Price 0.765 0.99 0.65 0.71 0.725 0.88 0.00 -
P/RPS 1.57 1.63 1.41 0.86 0.93 1.03 0.00 -
P/EPS -105.68 210.66 19.99 20.93 58.95 16.18 0.00 -
EY -0.95 0.47 5.00 4.78 1.70 6.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.38 1.56 0.00 1.00 1.05 0.00 -

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