[PRG] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 61.89%
YoY- -41.53%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 84,487 80,697 81,980 80,840 93,562 93,816 84,894 -0.07%
PBT 5,308 5,624 2,949 4,456 7,814 8,250 8,322 -7.21%
Tax -1,295 -791 -55 -770 -1,778 -249 -1,157 1.89%
NP 4,013 4,833 2,894 3,686 6,036 8,001 7,165 -9.20%
-
NP to SH 4,087 4,712 2,821 3,777 6,460 8,793 7,830 -10.26%
-
Tax Rate 24.40% 14.06% 1.87% 17.28% 22.75% 3.02% 13.90% -
Total Cost 80,474 75,864 79,086 77,154 87,526 85,815 77,729 0.57%
-
Net Worth 73,378 72,618 71,257 73,969 73,253 70,075 64,601 2.14%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 73,378 72,618 71,257 73,969 73,253 70,075 64,601 2.14%
NOSH 90,145 90,388 90,176 90,382 90,727 90,512 89,948 0.03%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.75% 5.99% 3.53% 4.56% 6.45% 8.53% 8.44% -
ROE 5.57% 6.49% 3.96% 5.11% 8.82% 12.55% 12.12% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 93.72 89.28 90.91 89.44 103.12 103.65 94.38 -0.11%
EPS 4.53 5.21 3.13 4.18 7.12 9.71 8.70 -10.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.814 0.8034 0.7902 0.8184 0.8074 0.7742 0.7182 2.10%
Adjusted Per Share Value based on latest NOSH - 90,382
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 17.34 16.56 16.83 16.59 19.21 19.26 17.43 -0.08%
EPS 0.84 0.97 0.58 0.78 1.33 1.80 1.61 -10.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1506 0.1491 0.1463 0.1518 0.1504 0.1438 0.1326 2.14%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.37 0.37 0.40 0.48 0.44 0.60 0.50 -
P/RPS 0.39 0.41 0.44 0.54 0.43 0.58 0.53 -4.97%
P/EPS 8.16 7.10 12.79 11.49 6.18 6.18 5.74 6.03%
EY 12.25 14.09 7.82 8.71 16.18 16.19 17.41 -5.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.51 0.59 0.54 0.77 0.70 -7.09%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date - 28/02/12 25/02/11 22/02/10 24/02/09 22/02/08 27/02/07 -
Price 0.00 0.37 0.45 0.58 0.41 0.59 0.79 -
P/RPS 0.00 0.41 0.49 0.65 0.40 0.57 0.84 -
P/EPS 0.00 7.10 14.38 13.88 5.76 6.07 9.08 -
EY 0.00 14.09 6.95 7.20 17.37 16.47 11.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.46 0.57 0.71 0.51 0.76 1.10 -

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