[PRG] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 14.25%
YoY- -17.82%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 78,680 82,954 80,848 81,636 83,324 87,457 94,261 -2.96%
PBT 4,884 5,478 5,204 3,404 4,807 6,273 7,636 -7.17%
Tax -1,073 -1,434 -692 -138 -818 -1,695 -285 24.71%
NP 3,811 4,044 4,512 3,266 3,989 4,578 7,351 -10.36%
-
NP to SH 3,855 4,142 4,396 3,223 3,922 4,905 8,027 -11.50%
-
Tax Rate 21.97% 26.18% 13.30% 4.05% 17.02% 27.02% 3.73% -
Total Cost 74,869 78,910 76,336 78,370 79,335 82,879 86,910 -2.45%
-
Net Worth 76,228 73,740 0 70,500 73,227 73,612 70,711 1.25%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 76,228 73,740 0 70,500 73,227 73,612 70,711 1.25%
NOSH 90,200 89,795 89,534 91,038 90,606 90,588 90,423 -0.04%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 4.84% 4.87% 5.58% 4.00% 4.79% 5.23% 7.80% -
ROE 5.06% 5.62% 0.00% 4.57% 5.36% 6.66% 11.35% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 87.23 92.38 90.30 89.67 91.96 96.54 104.24 -2.92%
EPS 4.27 4.61 4.91 3.54 4.33 5.41 8.88 -11.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8451 0.8212 0.00 0.7744 0.8082 0.8126 0.782 1.30%
Adjusted Per Share Value based on latest NOSH - 91,038
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 16.15 17.03 16.60 16.76 17.10 17.95 19.35 -2.96%
EPS 0.79 0.85 0.90 0.66 0.81 1.01 1.65 -11.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1565 0.1514 0.00 0.1447 0.1503 0.1511 0.1451 1.26%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.805 0.40 0.38 0.38 0.49 0.34 0.53 -
P/RPS 0.92 0.43 0.42 0.42 0.53 0.35 0.51 10.32%
P/EPS 18.84 8.67 7.74 10.73 11.32 6.28 5.97 21.10%
EY 5.31 11.53 12.92 9.32 8.83 15.93 16.75 -17.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.49 0.00 0.49 0.61 0.42 0.68 5.72%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 27/05/13 - 23/05/11 21/05/10 27/05/09 28/05/08 -
Price 0.815 0.475 0.00 0.40 0.45 0.34 0.58 -
P/RPS 0.93 0.51 0.00 0.45 0.49 0.35 0.56 8.81%
P/EPS 19.07 10.30 0.00 11.30 10.40 6.28 6.53 19.54%
EY 5.24 9.71 0.00 8.85 9.62 15.93 15.31 -16.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.58 0.00 0.52 0.56 0.42 0.74 4.43%

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