[PRESTAR] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 32.12%
YoY- -28.15%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 603,828 616,088 587,675 573,304 571,432 531,144 534,999 8.41%
PBT 24,994 24,300 10,693 9,506 8,686 5,528 16,263 33.21%
Tax -5,912 -6,556 -789 -2,161 -2,174 -2,036 -4,182 25.98%
NP 19,082 17,744 9,904 7,345 6,512 3,492 12,081 35.66%
-
NP to SH 14,578 12,548 7,701 6,685 5,060 2,044 8,080 48.25%
-
Tax Rate 23.65% 26.98% 7.38% 22.73% 25.03% 36.83% 25.71% -
Total Cost 584,746 598,344 577,771 565,958 564,920 527,652 522,918 7.74%
-
Net Worth 189,618 184,734 182,562 179,320 179,717 177,968 175,772 5.18%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 1,043 - - - 1,740 -
Div Payout % - - 13.55% - - - 21.54% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 189,618 184,734 182,562 179,320 179,717 177,968 175,772 5.18%
NOSH 173,961 174,277 173,868 174,097 174,482 176,206 174,032 -0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.16% 2.88% 1.69% 1.28% 1.14% 0.66% 2.26% -
ROE 7.69% 6.79% 4.22% 3.73% 2.82% 1.15% 4.60% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 347.10 353.51 338.00 329.30 327.50 301.43 307.41 8.44%
EPS 8.38 7.20 4.42 3.84 2.90 1.16 4.64 48.35%
DPS 0.00 0.00 0.60 0.00 0.00 0.00 1.00 -
NAPS 1.09 1.06 1.05 1.03 1.03 1.01 1.01 5.21%
Adjusted Per Share Value based on latest NOSH - 173,706
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 167.46 170.86 162.98 158.99 158.47 147.30 148.37 8.41%
EPS 4.04 3.48 2.14 1.85 1.40 0.57 2.24 48.22%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.48 -
NAPS 0.5259 0.5123 0.5063 0.4973 0.4984 0.4936 0.4875 5.18%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.40 0.29 0.28 0.30 0.32 0.37 0.34 -
P/RPS 0.12 0.08 0.08 0.09 0.10 0.12 0.11 5.97%
P/EPS 4.77 4.03 6.32 7.81 11.03 31.90 7.32 -24.85%
EY 20.95 24.83 15.82 12.80 9.06 3.14 13.66 33.02%
DY 0.00 0.00 2.14 0.00 0.00 0.00 2.94 -
P/NAPS 0.37 0.27 0.27 0.29 0.31 0.37 0.34 5.80%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 21/05/13 26/02/13 28/11/12 29/08/12 23/05/12 28/02/12 -
Price 0.40 0.38 0.275 0.29 0.31 0.33 0.37 -
P/RPS 0.12 0.11 0.08 0.09 0.09 0.11 0.12 0.00%
P/EPS 4.77 5.28 6.21 7.55 10.69 28.45 7.97 -29.00%
EY 20.95 18.95 16.11 13.24 9.35 3.52 12.55 40.76%
DY 0.00 0.00 2.18 0.00 0.00 0.00 2.70 -
P/NAPS 0.37 0.36 0.26 0.28 0.30 0.33 0.37 0.00%

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