[PRESTAR] QoQ TTM 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- -2.84%
YoY- 97.94%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 611,729 603,998 600,538 607,759 603,873 608,911 587,675 2.71%
PBT 20,291 20,410 20,329 19,387 18,848 15,386 10,693 53.45%
Tax -4,936 -4,759 -4,086 -2,787 -2,659 -1,919 -789 240.66%
NP 15,355 15,651 16,243 16,600 16,189 13,467 9,904 34.06%
-
NP to SH 11,997 11,933 12,205 12,106 12,460 10,327 7,701 34.49%
-
Tax Rate 24.33% 23.32% 20.10% 14.38% 14.11% 12.47% 7.38% -
Total Cost 596,374 588,347 584,295 591,159 587,684 595,444 577,771 2.14%
-
Net Worth 200,347 196,209 193,278 192,049 189,358 184,734 183,303 6.12%
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 3,482 3,482 1,047 1,047 1,047 1,047 123.29%
Div Payout % 29.03% 29.18% 28.53% 8.65% 8.41% 10.14% 13.60% -
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 200,347 196,209 193,278 192,049 189,358 184,734 183,303 6.12%
NOSH 174,214 173,636 174,124 174,590 173,723 174,277 174,575 -0.13%
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 2.51% 2.59% 2.70% 2.73% 2.68% 2.21% 1.69% -
ROE 5.99% 6.08% 6.31% 6.30% 6.58% 5.59% 4.20% -
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 351.13 347.85 344.89 348.11 347.61 349.39 336.63 2.85%
EPS 6.89 6.87 7.01 6.93 7.17 5.93 4.41 34.75%
DPS 2.00 2.00 2.00 0.60 0.60 0.60 0.60 123.63%
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 169.65 167.50 166.54 168.55 167.47 168.87 162.98 2.71%
EPS 3.33 3.31 3.38 3.36 3.46 2.86 2.14 34.39%
DPS 0.97 0.97 0.97 0.29 0.29 0.29 0.29 124.15%
NAPS 0.5556 0.5441 0.536 0.5326 0.5251 0.5123 0.5083 6.12%
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 0.16 0.13 0.11 0.12 0.08 0.08 78.29%
P/EPS 9.73 7.86 6.56 5.62 5.58 4.89 6.35 33.01%
EY 10.28 12.73 15.24 17.78 17.93 20.43 15.75 -24.81%
DY 2.99 3.70 4.35 1.54 1.50 2.07 2.14 25.05%
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 0.18 0.17 0.14 0.14 0.12 0.11 0.08 71.96%
P/EPS 8.93 8.73 6.78 6.85 5.58 6.41 6.23 27.21%
EY 11.20 11.45 14.76 14.60 17.93 15.59 16.04 -21.34%
DY 3.25 3.33 4.21 1.26 1.50 1.58 2.18 30.59%
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