[PRESTAR] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 0.82%
YoY- 58.49%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 624,194 611,729 603,998 600,538 607,759 603,873 608,911 1.66%
PBT 22,649 20,291 20,410 20,329 19,387 18,848 15,386 29.37%
Tax -6,359 -4,936 -4,759 -4,086 -2,787 -2,659 -1,919 122.10%
NP 16,290 15,355 15,651 16,243 16,600 16,189 13,467 13.51%
-
NP to SH 12,893 11,997 11,933 12,205 12,106 12,460 10,327 15.92%
-
Tax Rate 28.08% 24.33% 23.32% 20.10% 14.38% 14.11% 12.47% -
Total Cost 607,904 596,374 588,347 584,295 591,159 587,684 595,444 1.38%
-
Net Worth 201,150 200,347 196,209 193,278 192,049 189,358 184,734 5.83%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 3,482 3,482 3,482 3,482 1,047 1,047 1,047 122.64%
Div Payout % 27.01% 29.03% 29.18% 28.53% 8.65% 8.41% 10.14% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 201,150 200,347 196,209 193,278 192,049 189,358 184,734 5.83%
NOSH 174,913 174,214 173,636 174,124 174,590 173,723 174,277 0.24%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.61% 2.51% 2.59% 2.70% 2.73% 2.68% 2.21% -
ROE 6.41% 5.99% 6.08% 6.31% 6.30% 6.58% 5.59% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 356.86 351.13 347.85 344.89 348.11 347.61 349.39 1.41%
EPS 7.37 6.89 6.87 7.01 6.93 7.17 5.93 15.58%
DPS 2.00 2.00 2.00 2.00 0.60 0.60 0.60 122.98%
NAPS 1.15 1.15 1.13 1.11 1.10 1.09 1.06 5.57%
Adjusted Per Share Value based on latest NOSH - 174,124
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 173.10 169.65 167.50 166.54 168.55 167.47 168.87 1.66%
EPS 3.58 3.33 3.31 3.38 3.36 3.46 2.86 16.13%
DPS 0.97 0.97 0.97 0.97 0.29 0.29 0.29 123.49%
NAPS 0.5578 0.5556 0.5441 0.536 0.5326 0.5251 0.5123 5.83%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.605 0.67 0.54 0.46 0.39 0.40 0.29 -
P/RPS 0.17 0.19 0.16 0.13 0.11 0.12 0.08 65.21%
P/EPS 8.21 9.73 7.86 6.56 5.62 5.58 4.89 41.21%
EY 12.18 10.28 12.73 15.24 17.78 17.93 20.43 -29.14%
DY 3.31 2.99 3.70 4.35 1.54 1.50 2.07 36.70%
P/NAPS 0.53 0.58 0.48 0.41 0.35 0.37 0.27 56.70%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 27/05/14 25/02/14 26/11/13 29/08/13 21/05/13 -
Price 0.52 0.615 0.60 0.475 0.475 0.40 0.38 -
P/RPS 0.15 0.18 0.17 0.14 0.14 0.12 0.11 22.94%
P/EPS 7.05 8.93 8.73 6.78 6.85 5.58 6.41 6.54%
EY 14.18 11.20 11.45 14.76 14.60 17.93 15.59 -6.11%
DY 3.85 3.25 3.33 4.21 1.26 1.50 1.58 80.98%
P/NAPS 0.45 0.53 0.53 0.43 0.43 0.37 0.36 16.02%

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