[PRESTAR] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -13.85%
YoY- 87.85%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 626,210 629,928 600,538 600,082 603,828 616,088 587,675 4.33%
PBT 24,920 24,624 20,329 21,098 24,994 24,300 10,693 76.05%
Tax -7,614 -9,248 -4,086 -4,825 -5,912 -6,556 -789 355.15%
NP 17,306 15,376 16,243 16,273 19,082 17,744 9,904 45.22%
-
NP to SH 14,162 11,460 12,205 12,558 14,578 12,548 7,701 50.26%
-
Tax Rate 30.55% 37.56% 20.10% 22.87% 23.65% 26.98% 7.38% -
Total Cost 608,904 614,552 584,295 583,809 584,746 598,344 577,771 3.57%
-
Net Worth 200,077 196,209 193,260 191,513 189,618 184,734 182,562 6.31%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 3,482 - - - 1,043 -
Div Payout % - - 28.53% - - - 13.55% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 200,077 196,209 193,260 191,513 189,618 184,734 182,562 6.31%
NOSH 173,980 173,636 174,108 174,103 173,961 174,277 173,868 0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.76% 2.44% 2.70% 2.71% 3.16% 2.88% 1.69% -
ROE 7.08% 5.84% 6.32% 6.56% 7.69% 6.79% 4.22% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 359.93 362.79 344.92 344.67 347.10 353.51 338.00 4.29%
EPS 8.14 6.60 7.01 7.21 8.38 7.20 4.42 50.41%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.60 -
NAPS 1.15 1.13 1.11 1.10 1.09 1.06 1.05 6.27%
Adjusted Per Share Value based on latest NOSH - 174,590
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 176.14 177.19 168.92 168.79 169.84 173.29 165.30 4.33%
EPS 3.98 3.22 3.43 3.53 4.10 3.53 2.17 50.00%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 0.29 -
NAPS 0.5628 0.5519 0.5436 0.5387 0.5334 0.5196 0.5135 6.32%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.67 0.54 0.46 0.39 0.40 0.29 0.28 -
P/RPS 0.19 0.15 0.13 0.11 0.12 0.08 0.08 78.29%
P/EPS 8.23 8.18 6.56 5.41 4.77 4.03 6.32 19.30%
EY 12.15 12.22 15.24 18.50 20.95 24.83 15.82 -16.17%
DY 0.00 0.00 4.35 0.00 0.00 0.00 2.14 -
P/NAPS 0.58 0.48 0.41 0.35 0.37 0.27 0.27 66.71%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 25/02/14 26/11/13 29/08/13 21/05/13 26/02/13 -
Price 0.615 0.60 0.475 0.475 0.40 0.38 0.275 -
P/RPS 0.17 0.17 0.14 0.14 0.12 0.11 0.08 65.51%
P/EPS 7.56 9.09 6.78 6.59 4.77 5.28 6.21 14.05%
EY 13.24 11.00 14.76 15.19 20.95 18.95 16.11 -12.29%
DY 0.00 0.00 4.21 0.00 0.00 0.00 2.18 -
P/NAPS 0.53 0.53 0.43 0.43 0.37 0.36 0.26 60.97%

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