[PRG] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 50.52%
YoY- 1164.09%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 275,819 187,349 92,733 307,532 193,784 121,932 59,528 177.67%
PBT 25,095 18,326 10,980 57,995 37,105 23,190 11,478 68.37%
Tax -8,298 -6,002 -2,508 -14,935 -9,446 -5,877 -2,818 105.30%
NP 16,797 12,324 8,472 43,060 27,659 17,313 8,660 55.46%
-
NP to SH 7,045 5,532 4,169 19,441 12,916 7,965 4,094 43.55%
-
Tax Rate 33.07% 32.75% 22.84% 25.75% 25.46% 25.34% 24.55% -
Total Cost 259,022 175,025 84,261 264,472 166,125 104,619 50,868 195.68%
-
Net Worth 178,116 177,057 174,137 166,073 163,100 159,193 154,812 9.78%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 178,116 177,057 174,137 166,073 163,100 159,193 154,812 9.78%
NOSH 430,598 429,857 429,857 429,857 429,857 429,857 429,857 0.11%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.09% 6.58% 9.14% 14.00% 14.27% 14.20% 14.55% -
ROE 3.96% 3.12% 2.39% 11.71% 7.92% 5.00% 2.64% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 64.20 43.63 21.59 73.15 45.12 28.39 13.86 177.61%
EPS 1.64 1.29 0.97 4.52 3.01 1.85 0.95 43.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4146 0.4123 0.4055 0.395 0.3798 0.3707 0.3605 9.76%
Adjusted Per Share Value based on latest NOSH - 429,857
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 63.77 43.32 21.44 71.10 44.80 28.19 13.76 177.71%
EPS 1.63 1.28 0.96 4.49 2.99 1.84 0.95 43.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4118 0.4094 0.4026 0.384 0.3771 0.3681 0.3579 9.79%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.21 0.215 0.175 0.155 0.135 0.135 0.145 -
P/RPS 0.33 0.49 0.81 0.21 0.30 0.48 1.05 -53.74%
P/EPS 12.81 16.69 18.03 3.35 4.49 7.28 15.21 -10.80%
EY 7.81 5.99 5.55 29.83 22.28 13.74 6.57 12.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.43 0.39 0.36 0.36 0.40 17.56%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 29/08/23 25/05/23 28/02/23 29/11/22 24/08/22 30/05/22 -
Price 0.185 0.23 0.18 0.18 0.14 0.135 0.135 -
P/RPS 0.29 0.53 0.83 0.25 0.31 0.48 0.97 -55.25%
P/EPS 11.28 17.85 18.54 3.89 4.65 7.28 14.16 -14.05%
EY 8.86 5.60 5.39 25.69 21.48 13.74 7.06 16.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.56 0.44 0.46 0.37 0.36 0.37 13.92%

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