[PRESTAR] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 15.19%
YoY- -4.69%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 600,082 603,828 616,088 587,675 573,304 571,432 531,144 8.46%
PBT 21,098 24,994 24,300 10,693 9,506 8,686 5,528 144.02%
Tax -4,825 -5,912 -6,556 -789 -2,161 -2,174 -2,036 77.65%
NP 16,273 19,082 17,744 9,904 7,345 6,512 3,492 178.73%
-
NP to SH 12,558 14,578 12,548 7,701 6,685 5,060 2,044 235.07%
-
Tax Rate 22.87% 23.65% 26.98% 7.38% 22.73% 25.03% 36.83% -
Total Cost 583,809 584,746 598,344 577,771 565,958 564,920 527,652 6.96%
-
Net Worth 191,513 189,618 184,734 182,562 179,320 179,717 177,968 5.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 1,043 - - - -
Div Payout % - - - 13.55% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 191,513 189,618 184,734 182,562 179,320 179,717 177,968 5.00%
NOSH 174,103 173,961 174,277 173,868 174,097 174,482 176,206 -0.79%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.71% 3.16% 2.88% 1.69% 1.28% 1.14% 0.66% -
ROE 6.56% 7.69% 6.79% 4.22% 3.73% 2.82% 1.15% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 344.67 347.10 353.51 338.00 329.30 327.50 301.43 9.33%
EPS 7.21 8.38 7.20 4.42 3.84 2.90 1.16 237.67%
DPS 0.00 0.00 0.00 0.60 0.00 0.00 0.00 -
NAPS 1.10 1.09 1.06 1.05 1.03 1.03 1.01 5.85%
Adjusted Per Share Value based on latest NOSH - 174,575
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 168.79 169.84 173.29 165.30 161.26 160.73 149.40 8.46%
EPS 3.53 4.10 3.53 2.17 1.88 1.42 0.57 236.86%
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.5387 0.5334 0.5196 0.5135 0.5044 0.5055 0.5006 5.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.39 0.40 0.29 0.28 0.30 0.32 0.37 -
P/RPS 0.11 0.12 0.08 0.08 0.09 0.10 0.12 -5.63%
P/EPS 5.41 4.77 4.03 6.32 7.81 11.03 31.90 -69.32%
EY 18.50 20.95 24.83 15.82 12.80 9.06 3.14 225.85%
DY 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.27 0.27 0.29 0.31 0.37 -3.63%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 29/08/13 21/05/13 26/02/13 28/11/12 29/08/12 23/05/12 -
Price 0.475 0.40 0.38 0.275 0.29 0.31 0.33 -
P/RPS 0.14 0.12 0.11 0.08 0.09 0.09 0.11 17.42%
P/EPS 6.59 4.77 5.28 6.21 7.55 10.69 28.45 -62.24%
EY 15.19 20.95 18.95 16.11 13.24 9.35 3.52 164.82%
DY 0.00 0.00 0.00 2.18 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.36 0.26 0.28 0.30 0.33 19.27%

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