[PRG] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -111.11%
YoY- -187.79%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 173,248 214,281 119,766 139,230 196,792 129,244 119,045 6.44%
PBT 42,166 25,460 -22,013 229 14,334 11,668 3,678 50.10%
Tax -3,330 -4,909 -1,366 -2,497 -5,817 -2,420 -1,450 14.84%
NP 38,836 20,550 -23,380 -2,268 8,517 9,248 2,228 60.95%
-
NP to SH 16,013 19,725 -18,688 -4,104 4,674 8,477 3,725 27.48%
-
Tax Rate 7.90% 19.28% - 1,090.39% 40.58% 20.74% 39.42% -
Total Cost 134,412 193,730 143,146 141,498 188,274 119,996 116,817 2.36%
-
Net Worth 168,254 181,352 167,968 140,529 123,660 122,960 113,236 6.81%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 168,254 181,352 167,968 140,529 123,660 122,960 113,236 6.81%
NOSH 429,857 429,857 363,005 309,359 297,118 295,720 144,766 19.86%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 22.42% 9.59% -19.52% -1.63% 4.33% 7.16% 1.87% -
ROE 9.52% 10.88% -11.13% -2.92% 3.78% 6.89% 3.29% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 40.34 49.90 33.22 45.28 66.23 43.70 82.23 -11.18%
EPS 3.73 4.80 -5.60 -1.35 1.57 2.87 2.57 6.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3918 0.4223 0.4659 0.457 0.4162 0.4158 0.7822 -10.87%
Adjusted Per Share Value based on latest NOSH - 309,359
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 35.59 44.02 24.61 28.60 40.43 26.55 24.46 6.44%
EPS 3.29 4.05 -3.84 -0.84 0.96 1.74 0.77 27.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3457 0.3726 0.3451 0.2887 0.2541 0.2526 0.2326 6.82%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.19 0.155 1.08 0.775 1.02 0.685 0.645 -
P/RPS 0.47 0.31 3.25 1.71 1.54 1.57 0.78 -8.08%
P/EPS 5.10 3.37 -20.84 -58.07 64.83 23.90 25.06 -23.28%
EY 19.63 29.63 -4.80 -1.72 1.54 4.18 3.99 30.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.37 2.32 1.70 2.45 1.65 0.82 -8.53%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 23/11/20 28/11/19 26/11/18 30/11/17 28/11/16 19/11/15 -
Price 0.17 0.19 0.61 0.765 0.99 0.65 0.71 -
P/RPS 0.42 0.38 1.84 1.69 1.49 1.49 0.86 -11.24%
P/EPS 4.56 4.14 -11.77 -57.32 62.92 22.67 27.59 -25.89%
EY 21.93 24.18 -8.50 -1.74 1.59 4.41 3.62 34.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 1.31 1.67 2.38 1.56 0.91 -11.73%

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