[PRG] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -18.75%
YoY- -20.94%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 79,121 82,954 84,487 86,703 85,625 80,848 80,697 -1.30%
PBT 5,811 5,478 5,308 4,631 5,522 5,204 5,624 2.20%
Tax -1,721 -1,434 -1,295 -865 -758 -692 -791 67.98%
NP 4,090 4,044 4,013 3,766 4,764 4,512 4,833 -10.54%
-
NP to SH 4,228 4,142 4,087 3,795 4,671 4,396 4,712 -6.97%
-
Tax Rate 29.62% 26.18% 24.40% 18.68% 13.73% 13.30% 14.06% -
Total Cost 75,031 78,910 80,474 82,937 80,861 76,336 75,864 -0.73%
-
Net Worth 76,402 73,740 73,378 72,681 74,609 0 72,618 3.44%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 76,402 73,740 73,378 72,681 74,609 0 72,618 3.44%
NOSH 90,578 89,795 90,145 90,727 90,304 89,534 90,388 0.14%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.17% 4.87% 4.75% 4.34% 5.56% 5.58% 5.99% -
ROE 5.53% 5.62% 5.57% 5.22% 6.26% 0.00% 6.49% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 87.35 92.38 93.72 95.56 94.82 90.30 89.28 -1.44%
EPS 4.67 4.61 4.53 4.18 5.17 4.91 5.21 -7.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8435 0.8212 0.814 0.8011 0.8262 0.00 0.8034 3.30%
Adjusted Per Share Value based on latest NOSH - 90,727
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.29 19.18 19.53 20.05 19.80 18.69 18.66 -1.32%
EPS 0.98 0.96 0.94 0.88 1.08 1.02 1.09 -6.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1766 0.1705 0.1697 0.168 0.1725 0.00 0.1679 3.42%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.705 0.40 0.37 0.38 0.39 0.38 0.37 -
P/RPS 0.81 0.43 0.39 0.40 0.41 0.42 0.41 57.51%
P/EPS 15.10 8.67 8.16 9.08 7.54 7.74 7.10 65.45%
EY 6.62 11.53 12.25 11.01 13.26 12.92 14.09 -39.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.49 0.45 0.47 0.47 0.00 0.46 49.45%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 27/05/13 - - - - 28/02/12 -
Price 0.64 0.475 0.00 0.00 0.00 0.00 0.37 -
P/RPS 0.73 0.51 0.00 0.00 0.00 0.00 0.41 46.95%
P/EPS 13.71 10.30 0.00 0.00 0.00 0.00 7.10 55.12%
EY 7.29 9.71 0.00 0.00 0.00 0.00 14.09 -35.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.58 0.00 0.00 0.00 0.00 0.46 39.79%

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