[PRG] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 128.07%
YoY- 7.56%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 128,520 118,542 79,178 76,654 87,386 77,530 86,298 6.85%
PBT 8,470 2,390 -1,826 5,638 4,632 4,794 4,374 11.63%
Tax -1,604 -1,596 -764 -1,748 -896 -920 -1,060 7.14%
NP 6,866 794 -2,590 3,890 3,736 3,874 3,314 12.89%
-
NP to SH 6,372 2,312 -2,440 4,014 3,732 3,814 3,340 11.35%
-
Tax Rate 18.94% 66.78% - 31.00% 19.34% 19.19% 24.23% -
Total Cost 121,654 117,748 81,768 72,764 83,650 73,656 82,984 6.57%
-
Net Worth 121,067 110,253 75,043 76,256 74,839 71,254 74,197 8.49%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 121,067 110,253 75,043 76,256 74,839 71,254 74,197 8.49%
NOSH 147,499 144,499 90,370 90,405 90,582 90,379 90,760 8.42%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.34% 0.67% -3.27% 5.07% 4.28% 5.00% 3.84% -
ROE 5.26% 2.10% -3.25% 5.26% 4.99% 5.35% 4.50% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 87.13 82.04 87.62 84.79 96.47 85.78 95.08 -1.44%
EPS 4.32 1.60 -2.70 4.44 4.12 4.22 3.68 2.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8208 0.763 0.8304 0.8435 0.8262 0.7884 0.8175 0.06%
Adjusted Per Share Value based on latest NOSH - 90,578
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 29.71 27.41 18.31 17.72 20.20 17.93 19.95 6.85%
EPS 1.47 0.53 -0.56 0.93 0.86 0.88 0.77 11.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2799 0.2549 0.1735 0.1763 0.173 0.1647 0.1715 8.49%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.10 0.65 0.70 0.705 0.39 0.38 0.46 -
P/RPS 1.26 0.79 0.80 0.83 0.40 0.44 0.48 17.43%
P/EPS 25.46 40.63 -25.93 15.88 9.47 9.00 12.50 12.57%
EY 3.93 2.46 -3.86 6.30 10.56 11.11 8.00 -11.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 0.85 0.84 0.84 0.47 0.48 0.56 15.63%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 27/08/15 18/08/14 29/08/13 27/08/12 01/08/11 20/08/10 -
Price 1.18 0.64 0.86 0.64 0.38 0.36 0.41 -
P/RPS 1.35 0.78 0.98 0.75 0.39 0.42 0.43 20.98%
P/EPS 27.31 40.00 -31.85 14.41 9.22 8.53 11.14 16.10%
EY 3.66 2.50 -3.14 6.94 10.84 11.72 8.98 -13.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.84 1.04 0.76 0.46 0.46 0.50 19.26%

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