[PRG] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 23.55%
YoY- 156.01%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 148,626 192,963 132,062 129,323 92,286 78,817 84,487 9.86%
PBT -5,241 15,777 5,932 7,241 2,388 5,892 5,308 -
Tax -3,167 -4,935 -885 -2,611 -993 -1,206 -1,295 16.06%
NP -8,408 10,842 5,047 4,630 1,395 4,686 4,013 -
-
NP to SH -9,179 4,358 4,263 6,075 2,373 4,746 4,087 -
-
Tax Rate - 31.28% 14.92% 36.06% 41.58% 20.47% 24.40% -
Total Cost 157,034 182,121 127,015 124,693 90,891 74,131 80,474 11.78%
-
Net Worth 131,765 135,633 123,886 117,099 107,969 77,235 73,378 10.24%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 131,765 135,633 123,886 117,099 107,969 77,235 73,378 10.24%
NOSH 310,697 302,488 298,220 145,176 144,421 90,598 90,145 22.89%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -5.66% 5.62% 3.82% 3.58% 1.51% 5.95% 4.75% -
ROE -6.97% 3.21% 3.44% 5.19% 2.20% 6.14% 5.57% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 48.01 63.95 44.35 89.08 63.90 87.00 93.72 -10.54%
EPS -2.96 1.44 1.43 4.18 1.64 5.24 4.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4256 0.4495 0.416 0.8066 0.7476 0.8525 0.814 -10.23%
Adjusted Per Share Value based on latest NOSH - 145,176
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 30.53 39.64 27.13 26.57 18.96 16.19 17.36 9.86%
EPS -1.89 0.90 0.88 1.25 0.49 0.98 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2707 0.2787 0.2545 0.2406 0.2218 0.1587 0.1508 10.23%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.765 0.96 0.74 0.93 0.65 0.88 0.37 -
P/RPS 1.59 1.50 1.67 1.04 1.02 1.01 0.39 26.37%
P/EPS -25.80 66.47 51.69 22.22 39.56 16.80 8.16 -
EY -3.88 1.50 1.93 4.50 2.53 5.95 12.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 2.14 1.78 1.15 0.87 1.03 0.45 25.97%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 28/02/18 28/02/17 24/02/16 27/02/15 28/02/14 - -
Price 0.75 0.925 0.875 1.12 0.64 0.83 0.00 -
P/RPS 1.56 1.45 1.97 1.26 1.00 0.95 0.00 -
P/EPS -25.30 64.05 61.13 26.77 38.95 15.84 0.00 -
EY -3.95 1.56 1.64 3.74 2.57 6.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 2.06 2.10 1.39 0.86 0.97 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