[PRG] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[PRG] PRG HOLDINGS BERHAD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 1.22%
YoY- 70.67%
Quarter Report
Latest QR
Upcoming QR
PRG's Result
PRG's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 126,390 173,395 161,213 134,312 111,968 80,079 79,121 8.11%
PBT -18,970 10,013 9,083 10,281 4,496 2,160 5,811 -
Tax -2,524 -3,273 -3,056 -2,615 -1,409 -714 -1,721 6.58%
NP -21,494 6,740 6,027 7,666 3,087 1,446 4,090 -
-
NP to SH -18,282 1,081 3,382 8,105 4,749 1,519 4,228 -
-
Tax Rate - 32.69% 33.65% 25.44% 31.34% 33.06% 29.62% -
Total Cost 147,884 166,655 155,186 126,646 108,881 78,633 75,031 11.96%
-
Net Worth 159,317 137,400 126,237 121,613 110,235 75,126 76,402 13.02%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 159,317 137,400 126,237 121,613 110,235 75,126 76,402 13.02%
NOSH 334,405 303,383 300,851 148,165 144,476 90,470 90,578 24.30%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -17.01% 3.89% 3.74% 5.71% 2.76% 1.81% 5.17% -
ROE -11.48% 0.79% 2.68% 6.66% 4.31% 2.02% 5.53% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 38.90 57.32 53.59 90.65 77.50 88.51 87.35 -12.60%
EPS -5.63 0.36 1.12 5.47 3.29 1.68 4.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4903 0.4542 0.4196 0.8208 0.763 0.8304 0.8435 -8.64%
Adjusted Per Share Value based on latest NOSH - 148,165
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 25.97 35.62 33.12 27.59 23.00 16.45 16.25 8.12%
EPS -3.76 0.22 0.69 1.67 0.98 0.31 0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3273 0.2823 0.2593 0.2498 0.2265 0.1543 0.157 13.01%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.72 0.84 1.02 1.10 0.65 0.70 0.705 -
P/RPS 1.85 1.47 1.90 1.21 0.84 0.79 0.81 14.75%
P/EPS -12.80 235.07 90.74 20.11 19.77 41.69 15.10 -
EY -7.81 0.43 1.10 4.97 5.06 2.40 6.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.85 2.43 1.34 0.85 0.84 0.84 9.77%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 19/08/19 21/08/18 18/08/17 26/08/16 27/08/15 18/08/14 29/08/13 -
Price 0.585 0.78 1.03 1.18 0.64 0.86 0.64 -
P/RPS 1.50 1.36 1.92 1.30 0.83 0.97 0.73 12.74%
P/EPS -10.40 218.28 91.63 21.57 19.47 51.22 13.71 -
EY -9.62 0.46 1.09 4.64 5.14 1.95 7.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.72 2.45 1.44 0.84 1.04 0.76 7.75%

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