[PRG] YoY TTM 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- 57.33%
YoY- 13.61%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 389,567 255,215 165,622 218,035 134,028 149,792 182,723 13.44%
PBT 45,985 21,629 -19,898 -26,440 -21,923 5,198 7,932 34.01%
Tax -13,787 -14,752 6,057 -6,793 -2,319 -2,445 -3,433 26.06%
NP 32,198 6,877 -13,841 -33,233 -24,242 2,753 4,499 38.79%
-
NP to SH 13,570 -921 -16,045 -17,379 -20,117 -2,226 1,411 45.80%
-
Tax Rate 29.98% 68.20% - - - 47.04% 43.28% -
Total Cost 357,369 248,338 179,463 251,268 158,270 147,039 178,224 12.28%
-
Net Worth 178,116 163,100 168,254 181,352 167,968 140,529 124,964 6.08%
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 178,116 163,100 168,254 181,352 167,968 140,529 124,964 6.08%
NOSH 430,598 429,857 429,857 429,857 363,005 309,359 300,249 6.19%
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 8.27% 2.69% -8.36% -15.24% -18.09% 1.84% 2.46% -
ROE 7.62% -0.56% -9.54% -9.58% -11.98% -1.58% 1.13% -
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 90.68 59.43 38.57 50.77 37.18 48.71 60.86 6.86%
EPS 3.16 -0.21 -3.74 -4.05 -5.58 -0.72 0.47 37.36%
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 80.03 52.43 34.03 44.79 27.54 30.77 37.54 13.44%
EPS 2.79 -0.19 -3.30 -3.57 -4.13 -0.46 0.29 45.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3659 0.3351 0.3457 0.3726 0.3451 0.2887 0.2567 6.08%
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 0.23 0.23 0.49 0.31 2.91 1.59 1.68 -28.19%
P/EPS 6.65 -62.95 -5.09 -3.83 -19.36 -107.06 217.05 -44.04%
EY 15.04 -1.59 -19.66 -26.11 -5.17 -0.93 0.46 78.77%
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 0.20 0.24 0.44 0.37 1.64 1.57 1.63 -29.49%
P/EPS 5.86 -65.28 -4.55 -4.69 -10.93 -105.68 210.66 -44.93%
EY 17.07 -1.53 -21.98 -21.30 -9.15 -0.95 0.47 81.92%
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