[PRG] QoQ Annualized Quarter 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- 63.07%
YoY- 155.9%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 129,244 128,520 124,096 129,323 119,045 118,542 107,284 13.17%
PBT 11,668 8,470 9,132 7,241 3,678 2,390 -1,920 -
Tax -2,420 -1,604 -2,332 -2,611 -1,450 -1,596 -1,048 74.43%
NP 9,248 6,866 6,800 4,630 2,228 794 -2,968 -
-
NP to SH 8,477 6,372 6,284 6,075 3,725 2,312 -1,444 -
-
Tax Rate 20.74% 18.94% 25.54% 36.06% 39.42% 66.78% - -
Total Cost 119,996 121,654 117,296 124,693 116,817 117,748 110,252 5.79%
-
Net Worth 122,960 121,067 119,175 116,947 113,236 110,253 107,982 9.01%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 122,960 121,067 119,175 116,947 113,236 110,253 107,982 9.01%
NOSH 295,720 147,499 146,822 144,988 144,766 144,499 144,400 61.05%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.16% 5.34% 5.48% 3.58% 1.87% 0.67% -2.77% -
ROE 6.89% 5.26% 5.27% 5.19% 3.29% 2.10% -1.34% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 43.70 87.13 84.52 89.20 82.23 82.04 74.30 -29.73%
EPS 2.87 4.32 4.28 4.19 2.57 1.60 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4158 0.8208 0.8117 0.8066 0.7822 0.763 0.7478 -32.30%
Adjusted Per Share Value based on latest NOSH - 145,176
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.88 29.71 28.69 29.90 27.52 27.41 24.80 13.18%
EPS 1.96 1.47 1.45 1.40 0.86 0.53 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2843 0.2799 0.2755 0.2704 0.2618 0.2549 0.2497 9.01%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.685 1.10 1.07 0.93 0.645 0.65 0.685 -
P/RPS 1.57 1.26 1.27 1.04 0.78 0.79 0.92 42.66%
P/EPS 23.90 25.46 25.00 22.20 25.06 40.63 -68.50 -
EY 4.18 3.93 4.00 4.51 3.99 2.46 -1.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.34 1.32 1.15 0.82 0.85 0.92 47.45%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 26/08/16 23/05/16 24/02/16 19/11/15 27/08/15 28/05/15 -
Price 0.65 1.18 1.14 1.12 0.71 0.64 0.65 -
P/RPS 1.49 1.35 1.35 1.26 0.86 0.78 0.87 43.00%
P/EPS 22.67 27.31 26.64 26.73 27.59 40.00 -65.00 -
EY 4.41 3.66 3.75 3.74 3.62 2.50 -1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.44 1.40 1.39 0.91 0.84 0.87 47.43%

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