[PRG] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
08-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 56.97%
YoY- 28.14%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 85,625 80,848 80,697 78,599 77,596 81,636 81,980 2.94%
PBT 5,522 5,204 5,624 4,887 3,180 3,404 2,949 51.97%
Tax -758 -692 -791 44 -6 -138 -55 475.74%
NP 4,764 4,512 4,833 4,931 3,174 3,266 2,894 39.45%
-
NP to SH 4,671 4,396 4,712 4,800 3,058 3,223 2,821 40.00%
-
Tax Rate 13.73% 13.30% 14.06% -0.90% 0.19% 4.05% 1.87% -
Total Cost 80,861 76,336 75,864 73,668 74,422 78,370 79,086 1.49%
-
Net Worth 74,609 0 72,618 72,153 71,489 70,500 71,257 3.11%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 74,609 0 72,618 72,153 71,489 70,500 71,257 3.11%
NOSH 90,304 89,534 90,388 90,531 90,676 91,038 90,176 0.09%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.56% 5.58% 5.99% 6.27% 4.09% 4.00% 3.53% -
ROE 6.26% 0.00% 6.49% 6.65% 4.28% 4.57% 3.96% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 94.82 90.30 89.28 86.82 85.57 89.67 90.91 2.84%
EPS 5.17 4.91 5.21 5.30 3.37 3.54 3.13 39.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8262 0.00 0.8034 0.797 0.7884 0.7744 0.7902 3.01%
Adjusted Per Share Value based on latest NOSH - 90,531
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.59 16.61 16.58 16.15 15.94 16.77 16.84 2.95%
EPS 0.96 0.90 0.97 0.99 0.63 0.66 0.58 39.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1533 0.00 0.1492 0.1482 0.1469 0.1448 0.1464 3.12%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.39 0.38 0.37 0.44 0.38 0.38 0.40 -
P/RPS 0.41 0.42 0.41 0.51 0.44 0.42 0.44 -4.60%
P/EPS 7.54 7.74 7.10 8.30 11.27 10.73 12.79 -29.71%
EY 13.26 12.92 14.09 12.05 8.87 9.32 7.82 42.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.00 0.46 0.55 0.48 0.49 0.51 -5.30%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date - - 28/02/12 08/11/11 01/08/11 23/05/11 25/02/11 -
Price 0.00 0.00 0.37 0.35 0.36 0.40 0.45 -
P/RPS 0.00 0.00 0.41 0.40 0.42 0.45 0.49 -
P/EPS 0.00 0.00 7.10 6.60 10.67 11.30 14.38 -
EY 0.00 0.00 14.09 15.15 9.37 8.85 6.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.46 0.44 0.46 0.52 0.57 -

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