[PRG] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 7.03%
YoY- -13.26%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 129,323 92,295 78,817 84,487 80,697 81,980 80,840 8.14%
PBT 7,241 2,389 5,892 5,308 5,624 2,949 4,456 8.42%
Tax -2,611 -993 -1,206 -1,295 -791 -55 -770 22.55%
NP 4,630 1,396 4,686 4,013 4,833 2,894 3,686 3.87%
-
NP to SH 6,075 2,374 4,746 4,087 4,712 2,821 3,777 8.23%
-
Tax Rate 36.06% 41.57% 20.47% 24.40% 14.06% 1.87% 17.28% -
Total Cost 124,693 90,899 74,131 80,474 75,864 79,086 77,154 8.32%
-
Net Worth 116,947 89,636 77,213 73,637 72,660 71,483 74,168 7.88%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 116,947 89,636 77,213 73,637 72,660 71,483 74,168 7.88%
NOSH 144,988 119,898 90,572 90,485 90,441 90,416 90,559 8.15%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.58% 1.51% 5.95% 4.75% 5.99% 3.53% 4.56% -
ROE 5.19% 2.65% 6.15% 5.55% 6.48% 3.95% 5.09% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 89.20 76.98 87.02 93.37 89.23 90.67 89.27 -0.01%
EPS 4.19 1.98 5.24 4.51 5.21 3.12 4.17 0.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8066 0.7476 0.8525 0.8138 0.8034 0.7906 0.819 -0.25%
Adjusted Per Share Value based on latest NOSH - 90,145
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 29.90 21.34 18.22 19.53 18.66 18.95 18.69 8.14%
EPS 1.40 0.55 1.10 0.94 1.09 0.65 0.87 8.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2704 0.2072 0.1785 0.1703 0.168 0.1653 0.1715 7.88%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.93 0.65 0.88 0.37 0.37 0.40 0.48 -
P/RPS 1.04 0.84 1.01 0.40 0.41 0.44 0.54 11.53%
P/EPS 22.20 32.83 16.79 8.19 7.10 12.82 11.51 11.56%
EY 4.51 3.05 5.95 12.21 14.08 7.80 8.69 -10.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.87 1.03 0.45 0.46 0.51 0.59 11.75%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 27/02/15 28/02/14 28/02/13 28/02/12 25/02/11 22/02/10 -
Price 1.12 0.64 0.83 0.38 0.37 0.45 0.58 -
P/RPS 1.26 0.83 0.95 0.41 0.41 0.50 0.65 11.65%
P/EPS 26.73 32.32 15.84 8.41 7.10 14.42 13.91 11.49%
EY 3.74 3.09 6.31 11.89 14.08 6.93 7.19 -10.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.86 0.97 0.47 0.46 0.57 0.71 11.84%

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