[PRG] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 22.44%
YoY- 28.7%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 129,244 119,045 83,026 77,240 87,313 79,305 83,813 7.47%
PBT 11,668 3,678 613 6,328 4,646 5,970 3,386 22.87%
Tax -2,420 -1,450 -855 -1,528 -905 -806 -938 17.09%
NP 9,248 2,228 -242 4,800 3,741 5,164 2,448 24.77%
-
NP to SH 8,477 3,725 333 4,914 3,818 5,041 2,402 23.36%
-
Tax Rate 20.74% 39.42% 139.48% 24.15% 19.48% 13.50% 27.70% -
Total Cost 119,996 116,817 83,269 72,440 83,572 74,141 81,365 6.68%
-
Net Worth 122,960 113,236 78,423 76,047 72,606 72,092 71,328 9.49%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 122,960 113,236 78,423 76,047 72,606 72,092 71,328 9.49%
NOSH 295,720 144,766 108,695 90,565 90,632 90,454 90,552 21.78%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.16% 1.87% -0.29% 6.21% 4.28% 6.51% 2.92% -
ROE 6.89% 3.29% 0.43% 6.46% 5.26% 6.99% 3.37% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 43.70 82.23 76.38 85.29 96.34 87.67 92.56 -11.74%
EPS 2.87 2.57 0.31 5.43 4.21 5.57 2.65 1.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4158 0.7822 0.7215 0.8397 0.8011 0.797 0.7877 -10.09%
Adjusted Per Share Value based on latest NOSH - 90,268
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.88 27.52 19.20 17.86 20.19 18.34 19.38 7.47%
EPS 1.96 0.86 0.08 1.14 0.88 1.17 0.56 23.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2843 0.2618 0.1813 0.1758 0.1679 0.1667 0.1649 9.49%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.685 0.645 0.86 0.67 0.38 0.44 0.43 -
P/RPS 1.57 0.78 1.13 0.79 0.39 0.50 0.46 22.68%
P/EPS 23.90 25.06 280.43 12.35 9.02 7.89 16.21 6.67%
EY 4.18 3.99 0.36 8.10 11.09 12.67 6.17 -6.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.82 1.19 0.80 0.47 0.55 0.55 20.07%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 19/11/15 27/11/14 27/11/13 30/11/12 08/11/11 25/11/10 -
Price 0.65 0.71 0.725 0.88 0.35 0.35 0.45 -
P/RPS 1.49 0.86 0.95 1.03 0.36 0.40 0.49 20.34%
P/EPS 22.67 27.59 236.41 16.22 8.31 6.28 16.96 4.95%
EY 4.41 3.62 0.42 6.17 12.04 15.92 5.90 -4.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.91 1.00 1.05 0.44 0.44 0.57 18.25%

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