[PRG] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
09-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -14.73%
YoY- -30.59%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 82,987 80,355 79,237 76,712 73,925 72,625 71,543 10.38%
PBT 7,183 6,772 6,790 6,924 8,059 8,508 9,987 -19.70%
Tax -1,097 -983 -990 -1,147 -1,112 -1,610 -2,311 -39.12%
NP 6,086 5,789 5,800 5,777 6,947 6,898 7,676 -14.32%
-
NP to SH 6,899 6,159 5,886 5,775 6,773 6,881 7,676 -6.86%
-
Tax Rate 15.27% 14.52% 14.58% 16.57% 13.80% 18.92% 23.14% -
Total Cost 76,901 74,566 73,437 70,935 66,978 65,727 63,867 13.16%
-
Net Worth 63,596 64,400 61,420 65,007 59,301 60,153 58,416 5.82%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - 2,835 2,835 2,700 -
Div Payout % - - - - 41.86% 41.20% 35.17% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 63,596 64,400 61,420 65,007 59,301 60,153 58,416 5.82%
NOSH 89,964 89,532 90,059 90,288 89,850 89,781 89,870 0.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.33% 7.20% 7.32% 7.53% 9.40% 9.50% 10.73% -
ROE 10.85% 9.56% 9.58% 8.88% 11.42% 11.44% 13.14% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 92.24 89.75 87.98 84.96 82.28 80.89 79.61 10.30%
EPS 7.67 6.88 6.54 6.40 7.54 7.66 8.54 -6.90%
DPS 0.00 0.00 0.00 0.00 3.15 3.15 3.00 -
NAPS 0.7069 0.7193 0.682 0.72 0.66 0.67 0.65 5.74%
Adjusted Per Share Value based on latest NOSH - 90,288
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 19.19 18.58 18.32 17.74 17.09 16.79 16.54 10.40%
EPS 1.60 1.42 1.36 1.34 1.57 1.59 1.77 -6.50%
DPS 0.00 0.00 0.00 0.00 0.66 0.66 0.62 -
NAPS 0.147 0.1489 0.142 0.1503 0.1371 0.1391 0.1351 5.78%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.44 0.47 0.45 0.44 0.65 0.85 1.00 -
P/RPS 0.48 0.52 0.51 0.52 0.79 1.05 1.26 -47.41%
P/EPS 5.74 6.83 6.89 6.88 8.62 11.09 11.71 -37.80%
EY 17.43 14.64 14.52 14.54 11.60 9.02 8.54 60.83%
DY 0.00 0.00 0.00 0.00 4.85 3.71 3.00 -
P/NAPS 0.62 0.65 0.66 0.61 0.98 1.27 1.54 -45.44%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 25/08/06 07/06/06 09/03/06 24/11/05 23/08/05 26/05/05 -
Price 0.51 0.45 0.45 0.41 0.49 0.81 0.90 -
P/RPS 0.55 0.50 0.51 0.48 0.60 1.00 1.13 -38.09%
P/EPS 6.65 6.54 6.89 6.41 6.50 10.57 10.54 -26.41%
EY 15.04 15.29 14.52 15.60 15.38 9.46 9.49 35.89%
DY 0.00 0.00 0.00 0.00 6.43 3.89 3.34 -
P/NAPS 0.72 0.63 0.66 0.57 0.74 1.21 1.38 -35.16%

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