[PRG] QoQ 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- 7.98%
YoY- 11.43%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
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 33,236 31,024 40,039 30,013 32,450 26,821 30,025 7.01%
PBT 1,952 2,283 4,482 1,564 1,675 -480 1,928 0.82%
Tax -219 -583 -1,523 -290 -536 -262 -351 -27.00%
NP 1,733 1,700 2,959 1,274 1,139 -742 1,577 6.49%
-
NP to SH 1,615 1,571 3,281 1,638 1,517 -361 2,123 -16.68%
-
Tax Rate 11.22% 25.54% 33.98% 18.54% 32.00% - 18.21% -
Total Cost 31,503 29,324 37,080 28,739 31,311 27,563 28,448 7.04%
-
Net Worth 121,613 119,175 117,099 113,384 110,235 107,982 107,969 8.26%
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 121,613 119,175 117,099 113,384 110,235 107,982 107,969 8.26%
NOSH 148,165 146,822 145,176 144,955 144,476 144,400 144,421 1.72%
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 5.21% 5.48% 7.39% 4.24% 3.51% -2.77% 5.25% -
ROE 1.33% 1.32% 2.80% 1.44% 1.38% -0.33% 1.97% -
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 22.43 21.13 27.58 20.70 22.46 18.57 20.79 5.19%
EPS 1.09 1.07 2.26 1.13 1.05 -0.25 1.47 -18.09%
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 6.83 6.37 8.23 6.17 6.67 5.51 6.17 7.01%
EPS 0.33 0.32 0.67 0.34 0.31 -0.07 0.44 -17.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2498 0.2448 0.2406 0.2329 0.2265 0.2218 0.2218 8.25%
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 4.90 5.06 3.37 3.12 2.89 3.69 3.13 34.86%
P/EPS 100.92 100.00 41.15 57.08 61.90 -274.00 44.22 73.42%
EY 0.99 1.00 2.43 1.75 1.62 -0.36 2.26 -42.34%
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 5.26 5.40 4.06 3.43 2.85 3.50 3.08 42.92%
P/EPS 108.26 106.54 49.56 62.83 60.95 -260.00 43.54 83.63%
EY 0.92 0.94 2.02 1.59 1.64 -0.38 2.30 -45.74%
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