[PRESTAR] QoQ TTM 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- 25.92%
YoY- -4.69%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 607,759 603,873 608,911 587,675 558,284 543,486 536,638 8.64%
PBT 19,387 18,848 15,386 10,693 9,537 9,563 12,431 34.44%
Tax -2,787 -2,659 -1,919 -789 -2,293 -2,521 -3,434 -12.98%
NP 16,600 16,189 13,467 9,904 7,244 7,042 8,997 50.37%
-
NP to SH 12,106 12,460 10,327 7,701 6,116 5,045 5,844 62.43%
-
Tax Rate 14.38% 14.11% 12.47% 7.38% 24.04% 26.36% 27.62% -
Total Cost 591,159 587,684 595,444 577,771 551,040 536,444 527,641 7.86%
-
Net Worth 192,049 189,358 184,734 183,303 178,917 179,273 177,968 5.20%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 1,047 1,047 1,047 1,047 1,742 1,742 1,742 -28.75%
Div Payout % 8.65% 8.41% 10.14% 13.60% 28.50% 34.55% 29.82% -
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 192,049 189,358 184,734 183,303 178,917 179,273 177,968 5.20%
NOSH 174,590 173,723 174,277 174,575 173,706 174,051 176,206 -0.61%
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 2.73% 2.68% 2.21% 1.69% 1.30% 1.30% 1.68% -
ROE 6.30% 6.58% 5.59% 4.20% 3.42% 2.81% 3.28% -
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 348.11 347.61 349.39 336.63 321.40 312.26 304.55 9.31%
EPS 6.93 7.17 5.93 4.41 3.52 2.90 3.32 63.25%
DPS 0.60 0.60 0.60 0.60 1.00 1.00 1.00 -28.84%
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 170.95 169.86 171.27 165.30 157.03 152.87 150.95 8.64%
EPS 3.41 3.50 2.90 2.17 1.72 1.42 1.64 62.83%
DPS 0.29 0.29 0.29 0.29 0.49 0.49 0.49 -29.48%
NAPS 0.5402 0.5326 0.5196 0.5156 0.5033 0.5043 0.5006 5.20%
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 5.62 5.58 4.89 6.35 8.52 11.04 11.16 -36.67%
EY 17.78 17.93 20.43 15.75 11.74 9.06 8.96 57.84%
DY 1.54 1.50 2.07 2.14 3.33 3.13 2.70 -31.20%
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 0.10 0.11 17.42%
P/EPS 6.85 5.58 6.41 6.23 8.24 10.69 9.95 -22.01%
EY 14.60 17.93 15.59 16.04 12.14 9.35 10.05 28.24%
DY 1.26 1.50 1.58 2.18 3.45 3.23 3.03 -44.25%
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