[PRG] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 13.49%
YoY- 35.58%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 92,639 93,892 89,374 84,894 82,987 80,355 79,237 10.96%
PBT 9,263 9,935 8,954 8,322 7,183 6,772 6,790 22.98%
Tax -1,122 -1,413 -1,074 -1,157 -1,097 -983 -990 8.69%
NP 8,141 8,522 7,880 7,165 6,086 5,789 5,800 25.33%
-
NP to SH 8,774 9,329 8,801 7,830 6,899 6,159 5,886 30.46%
-
Tax Rate 12.11% 14.22% 11.99% 13.90% 15.27% 14.52% 14.58% -
Total Cost 84,498 85,370 81,494 77,729 76,901 74,566 73,437 9.79%
-
Net Worth 68,463 69,264 66,564 64,601 63,596 64,400 61,420 7.49%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 68,463 69,264 66,564 64,601 63,596 64,400 61,420 7.49%
NOSH 90,499 90,518 90,000 89,948 89,964 89,532 90,059 0.32%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.79% 9.08% 8.82% 8.44% 7.33% 7.20% 7.32% -
ROE 12.82% 13.47% 13.22% 12.12% 10.85% 9.56% 9.58% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 102.36 103.73 99.30 94.38 92.24 89.75 87.98 10.60%
EPS 9.70 10.31 9.78 8.70 7.67 6.88 6.54 30.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7565 0.7652 0.7396 0.7182 0.7069 0.7193 0.682 7.14%
Adjusted Per Share Value based on latest NOSH - 89,948
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 21.42 21.71 20.66 19.63 19.19 18.58 18.32 10.97%
EPS 2.03 2.16 2.03 1.81 1.60 1.42 1.36 30.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1583 0.1601 0.1539 0.1494 0.147 0.1489 0.142 7.50%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.74 0.84 0.69 0.50 0.44 0.47 0.45 -
P/RPS 0.72 0.81 0.69 0.53 0.48 0.52 0.51 25.82%
P/EPS 7.63 8.15 7.06 5.74 5.74 6.83 6.89 7.03%
EY 13.10 12.27 14.17 17.41 17.43 14.64 14.52 -6.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.10 0.93 0.70 0.62 0.65 0.66 30.12%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 10/08/07 25/05/07 27/02/07 23/11/06 25/08/06 07/06/06 -
Price 0.64 0.76 0.82 0.79 0.51 0.45 0.45 -
P/RPS 0.63 0.73 0.83 0.84 0.55 0.50 0.51 15.11%
P/EPS 6.60 7.37 8.39 9.08 6.65 6.54 6.89 -2.82%
EY 15.15 13.56 11.93 11.02 15.04 15.29 14.52 2.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.99 1.11 1.10 0.72 0.63 0.66 18.35%

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