[PRG] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 4.64%
YoY- -10.49%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 89,374 84,894 82,987 80,355 79,237 76,712 73,925 13.50%
PBT 8,954 8,322 7,183 6,772 6,790 6,924 8,059 7.27%
Tax -1,074 -1,157 -1,097 -983 -990 -1,147 -1,112 -2.29%
NP 7,880 7,165 6,086 5,789 5,800 5,777 6,947 8.77%
-
NP to SH 8,801 7,830 6,899 6,159 5,886 5,775 6,773 19.09%
-
Tax Rate 11.99% 13.90% 15.27% 14.52% 14.58% 16.57% 13.80% -
Total Cost 81,494 77,729 76,901 74,566 73,437 70,935 66,978 13.98%
-
Net Worth 66,564 64,601 63,596 64,400 61,420 65,007 59,301 8.01%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - 2,835 -
Div Payout % - - - - - - 41.86% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 66,564 64,601 63,596 64,400 61,420 65,007 59,301 8.01%
NOSH 90,000 89,948 89,964 89,532 90,059 90,288 89,850 0.11%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 8.82% 8.44% 7.33% 7.20% 7.32% 7.53% 9.40% -
ROE 13.22% 12.12% 10.85% 9.56% 9.58% 8.88% 11.42% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 99.30 94.38 92.24 89.75 87.98 84.96 82.28 13.36%
EPS 9.78 8.70 7.67 6.88 6.54 6.40 7.54 18.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.15 -
NAPS 0.7396 0.7182 0.7069 0.7193 0.682 0.72 0.66 7.89%
Adjusted Per Share Value based on latest NOSH - 89,532
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 20.66 19.63 19.19 18.58 18.32 17.74 17.09 13.49%
EPS 2.03 1.81 1.60 1.42 1.36 1.34 1.57 18.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.66 -
NAPS 0.1539 0.1494 0.147 0.1489 0.142 0.1503 0.1371 8.01%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.69 0.50 0.44 0.47 0.45 0.44 0.65 -
P/RPS 0.69 0.53 0.48 0.52 0.51 0.52 0.79 -8.63%
P/EPS 7.06 5.74 5.74 6.83 6.89 6.88 8.62 -12.47%
EY 14.17 17.41 17.43 14.64 14.52 14.54 11.60 14.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.85 -
P/NAPS 0.93 0.70 0.62 0.65 0.66 0.61 0.98 -3.43%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 23/11/06 25/08/06 07/06/06 09/03/06 24/11/05 -
Price 0.82 0.79 0.51 0.45 0.45 0.41 0.49 -
P/RPS 0.83 0.84 0.55 0.50 0.51 0.48 0.60 24.17%
P/EPS 8.39 9.08 6.65 6.54 6.89 6.41 6.50 18.56%
EY 11.93 11.02 15.04 15.29 14.52 15.60 15.38 -15.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.43 -
P/NAPS 1.11 1.10 0.72 0.63 0.66 0.57 0.74 31.06%

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