[PRG] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 113.66%
YoY- -93.22%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 196,792 129,244 119,045 83,026 77,240 87,313 79,305 16.33%
PBT 14,334 11,668 3,678 613 6,328 4,646 5,970 15.70%
Tax -5,817 -2,420 -1,450 -855 -1,528 -905 -806 38.97%
NP 8,517 9,248 2,228 -242 4,800 3,741 5,164 8.68%
-
NP to SH 4,674 8,477 3,725 333 4,914 3,818 5,041 -1.25%
-
Tax Rate 40.58% 20.74% 39.42% 139.48% 24.15% 19.48% 13.50% -
Total Cost 188,274 119,996 116,817 83,269 72,440 83,572 74,141 16.78%
-
Net Worth 123,660 122,960 113,236 78,423 76,047 72,606 72,092 9.40%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 123,660 122,960 113,236 78,423 76,047 72,606 72,092 9.40%
NOSH 297,118 295,720 144,766 108,695 90,565 90,632 90,454 21.90%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.33% 7.16% 1.87% -0.29% 6.21% 4.28% 6.51% -
ROE 3.78% 6.89% 3.29% 0.43% 6.46% 5.26% 6.99% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 66.23 43.70 82.23 76.38 85.29 96.34 87.67 -4.56%
EPS 1.57 2.87 2.57 0.31 5.43 4.21 5.57 -19.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4162 0.4158 0.7822 0.7215 0.8397 0.8011 0.797 -10.25%
Adjusted Per Share Value based on latest NOSH - 106,521
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 40.43 26.55 24.46 17.06 15.87 17.94 16.29 16.34%
EPS 0.96 1.74 0.77 0.07 1.01 0.78 1.04 -1.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2541 0.2526 0.2326 0.1611 0.1562 0.1492 0.1481 9.40%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.02 0.685 0.645 0.86 0.67 0.38 0.44 -
P/RPS 1.54 1.57 0.78 1.13 0.79 0.39 0.50 20.60%
P/EPS 64.83 23.90 25.06 280.43 12.35 9.02 7.89 42.00%
EY 1.54 4.18 3.99 0.36 8.10 11.09 12.67 -29.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 1.65 0.82 1.19 0.80 0.47 0.55 28.24%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/11/17 28/11/16 19/11/15 27/11/14 27/11/13 30/11/12 08/11/11 -
Price 0.99 0.65 0.71 0.725 0.88 0.35 0.35 -
P/RPS 1.49 1.49 0.86 0.95 1.03 0.36 0.40 24.48%
P/EPS 62.92 22.67 27.59 236.41 16.22 8.31 6.28 46.77%
EY 1.59 4.41 3.62 0.42 6.17 12.04 15.92 -31.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 1.56 0.91 1.00 1.05 0.44 0.44 32.45%

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