[PRG] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 61.13%
YoY- 1017.6%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 128,520 124,096 129,323 119,045 118,542 107,284 92,295 24.72%
PBT 8,470 9,132 7,241 3,678 2,390 -1,920 2,389 132.69%
Tax -1,604 -2,332 -2,611 -1,450 -1,596 -1,048 -993 37.70%
NP 6,866 6,800 4,630 2,228 794 -2,968 1,396 189.49%
-
NP to SH 6,372 6,284 6,075 3,725 2,312 -1,444 2,374 93.25%
-
Tax Rate 18.94% 25.54% 36.06% 39.42% 66.78% - 41.57% -
Total Cost 121,654 117,296 124,693 116,817 117,748 110,252 90,899 21.46%
-
Net Worth 121,067 119,175 116,947 113,236 110,253 107,982 89,636 22.21%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 121,067 119,175 116,947 113,236 110,253 107,982 89,636 22.21%
NOSH 147,499 146,822 144,988 144,766 144,499 144,400 119,898 14.82%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 5.34% 5.48% 3.58% 1.87% 0.67% -2.77% 1.51% -
ROE 5.26% 5.27% 5.19% 3.29% 2.10% -1.34% 2.65% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 87.13 84.52 89.20 82.23 82.04 74.30 76.98 8.61%
EPS 4.32 4.28 4.19 2.57 1.60 -1.00 1.98 68.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8208 0.8117 0.8066 0.7822 0.763 0.7478 0.7476 6.43%
Adjusted Per Share Value based on latest NOSH - 144,955
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 26.40 25.49 26.57 24.46 24.35 22.04 18.96 24.71%
EPS 1.31 1.29 1.25 0.77 0.47 -0.30 0.49 92.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2487 0.2448 0.2403 0.2326 0.2265 0.2218 0.1842 22.18%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.10 1.07 0.93 0.645 0.65 0.685 0.65 -
P/RPS 1.26 1.27 1.04 0.78 0.79 0.92 0.84 31.06%
P/EPS 25.46 25.00 22.20 25.06 40.63 -68.50 32.83 -15.60%
EY 3.93 4.00 4.51 3.99 2.46 -1.46 3.05 18.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.32 1.15 0.82 0.85 0.92 0.87 33.40%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 23/05/16 24/02/16 19/11/15 27/08/15 28/05/15 27/02/15 -
Price 1.18 1.14 1.12 0.71 0.64 0.65 0.64 -
P/RPS 1.35 1.35 1.26 0.86 0.78 0.87 0.83 38.34%
P/EPS 27.31 26.64 26.73 27.59 40.00 -65.00 32.32 -10.63%
EY 3.66 3.75 3.74 3.62 2.50 -1.54 3.09 11.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.40 1.39 0.91 0.84 0.87 0.86 41.05%

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