[PRG] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 1.35%
YoY- -5.78%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 133,526 100,062 78,680 82,954 80,848 81,636 83,324 8.16%
PBT 10,004 2,176 4,884 5,478 5,204 3,404 4,807 12.97%
Tax -2,932 -1,056 -1,073 -1,434 -692 -138 -818 23.68%
NP 7,072 1,120 3,811 4,044 4,512 3,266 3,989 10.00%
-
NP to SH 8,007 2,463 3,855 4,142 4,396 3,223 3,922 12.61%
-
Tax Rate 29.31% 48.53% 21.97% 26.18% 13.30% 4.05% 17.02% -
Total Cost 126,454 98,942 74,869 78,910 76,336 78,370 79,335 8.07%
-
Net Worth 119,175 107,982 76,228 73,740 0 70,500 73,227 8.44%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 119,175 107,982 76,228 73,740 0 70,500 73,227 8.44%
NOSH 146,822 144,400 90,200 89,795 89,534 91,038 90,606 8.36%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.30% 1.12% 4.84% 4.87% 5.58% 4.00% 4.79% -
ROE 6.72% 2.28% 5.06% 5.62% 0.00% 4.57% 5.36% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 90.94 69.30 87.23 92.38 90.30 89.67 91.96 -0.18%
EPS 5.45 1.71 4.27 4.61 4.91 3.54 4.33 3.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8117 0.7478 0.8451 0.8212 0.00 0.7744 0.8082 0.07%
Adjusted Per Share Value based on latest NOSH - 89,795
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 27.41 20.54 16.15 17.03 16.60 16.76 17.10 8.17%
EPS 1.64 0.51 0.79 0.85 0.90 0.66 0.81 12.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2446 0.2217 0.1565 0.1514 0.00 0.1447 0.1503 8.44%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.07 0.685 0.805 0.40 0.38 0.38 0.49 -
P/RPS 1.18 0.99 0.92 0.43 0.42 0.42 0.53 14.25%
P/EPS 19.62 40.16 18.84 8.67 7.74 10.73 11.32 9.59%
EY 5.10 2.49 5.31 11.53 12.92 9.32 8.83 -8.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.92 0.95 0.49 0.00 0.49 0.61 13.71%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 28/05/15 29/05/14 27/05/13 - 23/05/11 21/05/10 -
Price 1.14 0.65 0.815 0.475 0.00 0.40 0.45 -
P/RPS 1.25 0.94 0.93 0.51 0.00 0.45 0.49 16.87%
P/EPS 20.90 38.11 19.07 10.30 0.00 11.30 10.40 12.32%
EY 4.78 2.62 5.24 9.71 0.00 8.85 9.62 -10.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.87 0.96 0.58 0.00 0.52 0.56 16.48%

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