[PRESTAR] QoQ TTM 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- 21.23%
YoY- 10.0%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 603,873 608,911 587,675 558,284 543,486 536,638 534,999 8.41%
PBT 18,848 15,386 10,693 9,537 9,563 12,431 16,263 10.34%
Tax -2,659 -1,919 -789 -2,293 -2,521 -3,434 -4,182 -26.07%
NP 16,189 13,467 9,904 7,244 7,042 8,997 12,081 21.56%
-
NP to SH 12,460 10,327 7,701 6,116 5,045 5,844 8,080 33.51%
-
Tax Rate 14.11% 12.47% 7.38% 24.04% 26.36% 27.62% 25.71% -
Total Cost 587,684 595,444 577,771 551,040 536,444 527,641 522,918 8.10%
-
Net Worth 189,358 184,734 183,303 178,917 179,273 177,968 174,285 5.69%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 1,047 1,047 1,047 1,742 1,742 1,742 1,742 -28.80%
Div Payout % 8.41% 10.14% 13.60% 28.50% 34.55% 29.82% 21.57% -
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 189,358 184,734 183,303 178,917 179,273 177,968 174,285 5.69%
NOSH 173,723 174,277 174,575 173,706 174,051 176,206 174,285 -0.21%
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 2.68% 2.21% 1.69% 1.30% 1.30% 1.68% 2.26% -
ROE 6.58% 5.59% 4.20% 3.42% 2.81% 3.28% 4.64% -
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 347.61 349.39 336.63 321.40 312.26 304.55 306.97 8.65%
EPS 7.17 5.93 4.41 3.52 2.90 3.32 4.64 33.69%
DPS 0.60 0.60 0.60 1.00 1.00 1.00 1.00 -28.88%
NAPS 1.09 1.06 1.05 1.03 1.03 1.01 1.00 5.91%
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 169.86 171.27 165.30 157.03 152.87 150.95 150.48 8.41%
EPS 3.50 2.90 2.17 1.72 1.42 1.64 2.27 33.49%
DPS 0.29 0.29 0.29 0.49 0.49 0.49 0.49 -29.53%
NAPS 0.5326 0.5196 0.5156 0.5033 0.5043 0.5006 0.4902 5.69%
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 5.58 4.89 6.35 8.52 11.04 11.16 7.33 -16.64%
EY 17.93 20.43 15.75 11.74 9.06 8.96 13.64 20.01%
DY 1.50 2.07 2.14 3.33 3.13 2.70 2.94 -36.17%
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 0.10 0.11 0.12 0.00%
P/EPS 5.58 6.41 6.23 8.24 10.69 9.95 7.98 -21.23%
EY 17.93 15.59 16.04 12.14 9.35 10.05 12.53 27.01%
DY 1.50 1.58 2.18 3.45 3.23 3.03 2.70 -32.44%
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