[PRG] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -1.57%
YoY- -20.06%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 80,355 79,237 76,712 73,925 72,625 71,543 69,931 9.73%
PBT 6,772 6,790 6,924 8,059 8,508 9,987 10,661 -26.16%
Tax -983 -990 -1,147 -1,112 -1,610 -2,311 -2,341 -44.01%
NP 5,789 5,800 5,777 6,947 6,898 7,676 8,320 -21.53%
-
NP to SH 6,159 5,886 5,775 6,773 6,881 7,676 8,320 -18.21%
-
Tax Rate 14.52% 14.58% 16.57% 13.80% 18.92% 23.14% 21.96% -
Total Cost 74,566 73,437 70,935 66,978 65,727 63,867 61,611 13.60%
-
Net Worth 64,400 61,420 65,007 59,301 60,153 58,416 56,700 8.88%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - 2,835 2,835 2,700 2,700 -
Div Payout % - - - 41.86% 41.20% 35.17% 32.45% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 64,400 61,420 65,007 59,301 60,153 58,416 56,700 8.88%
NOSH 89,532 90,059 90,288 89,850 89,781 89,870 90,000 -0.34%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.20% 7.32% 7.53% 9.40% 9.50% 10.73% 11.90% -
ROE 9.56% 9.58% 8.88% 11.42% 11.44% 13.14% 14.67% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 89.75 87.98 84.96 82.28 80.89 79.61 77.70 10.11%
EPS 6.88 6.54 6.40 7.54 7.66 8.54 9.24 -17.89%
DPS 0.00 0.00 0.00 3.15 3.15 3.00 3.00 -
NAPS 0.7193 0.682 0.72 0.66 0.67 0.65 0.63 9.26%
Adjusted Per Share Value based on latest NOSH - 89,850
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 16.51 16.28 15.76 15.19 14.92 14.70 14.37 9.72%
EPS 1.27 1.21 1.19 1.39 1.41 1.58 1.71 -18.03%
DPS 0.00 0.00 0.00 0.58 0.58 0.55 0.55 -
NAPS 0.1323 0.1262 0.1336 0.1218 0.1236 0.12 0.1165 8.87%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.47 0.45 0.44 0.65 0.85 1.00 1.18 -
P/RPS 0.52 0.51 0.52 0.79 1.05 1.26 1.52 -51.18%
P/EPS 6.83 6.89 6.88 8.62 11.09 11.71 12.76 -34.15%
EY 14.64 14.52 14.54 11.60 9.02 8.54 7.83 51.94%
DY 0.00 0.00 0.00 4.85 3.71 3.00 2.54 -
P/NAPS 0.65 0.66 0.61 0.98 1.27 1.54 1.87 -50.65%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 07/06/06 09/03/06 24/11/05 23/08/05 26/05/05 25/02/05 -
Price 0.45 0.45 0.41 0.49 0.81 0.90 1.02 -
P/RPS 0.50 0.51 0.48 0.60 1.00 1.13 1.31 -47.47%
P/EPS 6.54 6.89 6.41 6.50 10.57 10.54 11.03 -29.48%
EY 15.29 14.52 15.60 15.38 9.46 9.49 9.06 41.88%
DY 0.00 0.00 0.00 6.43 3.89 3.34 2.94 -
P/NAPS 0.63 0.66 0.57 0.74 1.21 1.38 1.62 -46.81%

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