[PRG] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 5.93%
YoY- -28.13%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 192,963 196,792 186,822 138,160 132,062 129,244 128,520 31.02%
PBT 15,777 14,334 14,772 8,164 5,932 11,668 8,470 51.21%
Tax -4,935 -5,817 -5,946 -2,396 -885 -2,420 -1,604 111.10%
NP 10,842 8,517 8,826 5,768 5,047 9,248 6,866 35.49%
-
NP to SH 4,358 4,674 4,610 4,516 4,263 8,477 6,372 -22.32%
-
Tax Rate 31.28% 40.58% 40.25% 29.35% 14.92% 20.74% 18.94% -
Total Cost 182,121 188,274 177,996 132,392 127,015 119,996 121,654 30.76%
-
Net Worth 135,633 123,660 125,607 0 123,886 122,960 121,067 7.84%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 135,633 123,660 125,607 0 123,886 122,960 121,067 7.84%
NOSH 302,488 297,118 299,350 298,220 298,220 295,720 147,499 61.20%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.62% 4.33% 4.72% 4.17% 3.82% 7.16% 5.34% -
ROE 3.21% 3.78% 3.67% 0.00% 3.44% 6.89% 5.26% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 63.95 66.23 62.41 46.39 44.35 43.70 87.13 -18.58%
EPS 1.46 1.57 1.54 1.52 1.44 2.87 4.32 -51.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4495 0.4162 0.4196 0.00 0.416 0.4158 0.8208 -32.99%
Adjusted Per Share Value based on latest NOSH - 298,220
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 44.61 45.50 43.19 31.94 30.53 29.88 29.71 31.02%
EPS 1.01 1.08 1.07 1.04 0.99 1.96 1.47 -22.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3136 0.2859 0.2904 0.00 0.2864 0.2843 0.2799 7.85%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.96 1.02 1.02 0.92 0.74 0.685 1.10 -
P/RPS 1.50 1.54 1.63 1.98 1.67 1.57 1.26 12.29%
P/EPS 66.47 64.83 66.23 60.67 51.69 23.90 25.46 89.27%
EY 1.50 1.54 1.51 1.65 1.93 4.18 3.93 -47.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.45 2.43 0.00 1.78 1.65 1.34 36.51%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 18/08/17 31/05/17 28/02/17 28/11/16 26/08/16 -
Price 0.925 0.99 1.03 0.885 0.875 0.65 1.18 -
P/RPS 1.45 1.49 1.65 1.91 1.97 1.49 1.35 4.86%
P/EPS 64.05 62.92 66.88 58.36 61.13 22.67 27.31 76.24%
EY 1.56 1.59 1.50 1.71 1.64 4.41 3.66 -43.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.38 2.45 0.00 2.10 1.56 1.44 26.87%

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