[PRG] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -24.69%
YoY- -25.31%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 78,817 84,487 80,697 81,980 80,840 93,562 93,816 -2.85%
PBT 5,892 5,308 5,624 2,949 4,456 7,814 8,250 -5.45%
Tax -1,206 -1,295 -791 -55 -770 -1,778 -249 30.04%
NP 4,686 4,013 4,833 2,894 3,686 6,036 8,001 -8.52%
-
NP to SH 4,746 4,087 4,712 2,821 3,777 6,460 8,793 -9.75%
-
Tax Rate 20.47% 24.40% 14.06% 1.87% 17.28% 22.75% 3.02% -
Total Cost 74,131 80,474 75,864 79,086 77,154 87,526 85,815 -2.40%
-
Net Worth 77,235 73,378 72,618 71,257 73,969 73,253 70,075 1.63%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 77,235 73,378 72,618 71,257 73,969 73,253 70,075 1.63%
NOSH 90,598 90,145 90,388 90,176 90,382 90,727 90,512 0.01%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 5.95% 4.75% 5.99% 3.53% 4.56% 6.45% 8.53% -
ROE 6.14% 5.57% 6.49% 3.96% 5.11% 8.82% 12.55% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 87.00 93.72 89.28 90.91 89.44 103.12 103.65 -2.87%
EPS 5.24 4.53 5.21 3.13 4.18 7.12 9.71 -9.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8525 0.814 0.8034 0.7902 0.8184 0.8074 0.7742 1.61%
Adjusted Per Share Value based on latest NOSH - 90,176
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 16.18 17.34 16.56 16.83 16.59 19.21 19.26 -2.85%
EPS 0.97 0.84 0.97 0.58 0.78 1.33 1.80 -9.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1585 0.1506 0.1491 0.1463 0.1518 0.1504 0.1438 1.63%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.88 0.37 0.37 0.40 0.48 0.44 0.60 -
P/RPS 1.01 0.39 0.41 0.44 0.54 0.43 0.58 9.67%
P/EPS 16.80 8.16 7.10 12.79 11.49 6.18 6.18 18.11%
EY 5.95 12.25 14.09 7.82 8.71 16.18 16.19 -15.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.45 0.46 0.51 0.59 0.54 0.77 4.96%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 - 28/02/12 25/02/11 22/02/10 24/02/09 22/02/08 -
Price 0.83 0.00 0.37 0.45 0.58 0.41 0.59 -
P/RPS 0.95 0.00 0.41 0.49 0.65 0.40 0.57 8.87%
P/EPS 15.84 0.00 7.10 14.38 13.88 5.76 6.07 17.31%
EY 6.31 0.00 14.09 6.95 7.20 17.37 16.47 -14.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.00 0.46 0.57 0.71 0.51 0.76 4.14%

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