[PRG] QoQ TTM 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- 3.54%
YoY- 275.34%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 134,312 133,526 129,323 119,300 111,968 100,062 92,286 28.45%
PBT 10,281 10,004 7,241 4,687 4,496 2,176 2,388 164.88%
Tax -2,615 -2,932 -2,611 -1,439 -1,409 -1,056 -993 90.81%
NP 7,666 7,072 4,630 3,248 3,087 1,120 1,395 211.73%
-
NP to SH 8,105 8,007 6,075 4,917 4,749 2,463 2,373 126.96%
-
Tax Rate 25.44% 29.31% 36.06% 30.70% 31.34% 48.53% 41.58% -
Total Cost 126,646 126,454 124,693 116,052 108,881 98,942 90,891 24.77%
-
Net Worth 121,613 119,175 117,099 0 110,235 107,982 107,969 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 0 110,235 107,982 107,969 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 5.71% 5.30% 3.58% 2.72% 2.76% 1.12% 1.51% -
ROE 6.66% 6.72% 5.19% 0.00% 4.31% 2.28% 2.20% -
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 90.65 90.94 89.08 82.30 77.50 69.30 63.90 26.28%
EPS 5.47 5.45 4.18 3.39 3.29 1.71 1.64 123.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8208 0.8117 0.8066 0.00 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 31.05 30.87 29.90 27.58 25.89 23.13 21.34 28.43%
EPS 1.87 1.85 1.40 1.14 1.10 0.57 0.55 126.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2812 0.2755 0.2707 0.00 0.2549 0.2497 0.2496 8.27%
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 1.21 1.18 1.04 0.78 0.84 0.99 1.02 12.07%
P/EPS 20.11 19.62 22.22 19.01 19.77 40.16 39.56 -36.33%
EY 4.97 5.10 4.50 5.26 5.06 2.49 2.53 56.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.32 1.15 0.00 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 1.30 1.25 1.26 0.86 0.83 0.94 1.00 19.13%
P/EPS 21.57 20.90 26.77 20.93 19.47 38.11 38.95 -32.58%
EY 4.64 4.78 3.74 4.78 5.14 2.62 2.57 48.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.40 1.39 0.00 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