[PRG] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
18-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 2.08%
YoY- -27.65%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 188,896 192,963 196,792 186,822 138,160 132,062 129,244 28.81%
PBT 16,212 15,777 14,334 14,772 8,164 5,932 11,668 24.54%
Tax -5,336 -4,935 -5,817 -5,946 -2,396 -885 -2,420 69.48%
NP 10,876 10,842 8,517 8,826 5,768 5,047 9,248 11.42%
-
NP to SH 3,256 4,358 4,674 4,610 4,516 4,263 8,477 -47.19%
-
Tax Rate 32.91% 31.28% 40.58% 40.25% 29.35% 14.92% 20.74% -
Total Cost 178,020 182,121 188,274 177,996 132,392 127,015 119,996 30.10%
-
Net Worth 138,450 135,633 123,660 125,607 0 123,886 122,960 8.23%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 138,450 135,633 123,660 125,607 0 123,886 122,960 8.23%
NOSH 302,733 302,488 297,118 299,350 298,220 298,220 295,720 1.57%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.76% 5.62% 4.33% 4.72% 4.17% 3.82% 7.16% -
ROE 2.35% 3.21% 3.78% 3.67% 0.00% 3.44% 6.89% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 62.49 63.95 66.23 62.41 46.39 44.35 43.70 26.95%
EPS 1.08 1.46 1.57 1.54 1.52 1.44 2.87 -47.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.458 0.4495 0.4162 0.4196 0.00 0.416 0.4158 6.66%
Adjusted Per Share Value based on latest NOSH - 300,851
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 38.81 39.64 40.43 38.38 28.38 27.13 26.55 28.83%
EPS 0.67 0.90 0.96 0.95 0.93 0.88 1.74 -47.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2844 0.2787 0.2541 0.2581 0.00 0.2545 0.2526 8.23%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.875 0.96 1.02 1.02 0.92 0.74 0.685 -
P/RPS 1.40 1.50 1.54 1.63 1.98 1.67 1.57 -7.36%
P/EPS 81.24 66.47 64.83 66.23 60.67 51.69 23.90 126.24%
EY 1.23 1.50 1.54 1.51 1.65 1.93 4.18 -55.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.14 2.45 2.43 0.00 1.78 1.65 10.25%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 28/02/18 30/11/17 18/08/17 31/05/17 28/02/17 28/11/16 -
Price 0.86 0.925 0.99 1.03 0.885 0.875 0.65 -
P/RPS 1.38 1.45 1.49 1.65 1.91 1.97 1.49 -4.98%
P/EPS 79.84 64.05 62.92 66.88 58.36 61.13 22.67 131.65%
EY 1.25 1.56 1.59 1.50 1.71 1.64 4.41 -56.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.06 2.38 2.45 0.00 2.10 1.56 13.25%

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