[PRESTAR] QoQ TTM Result on 31-Dec-2017 [#4]

Stock

[PRESTAR] PRESTAR RESOURCES BHD

Announcement Date

27-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- -0.88%

YoY- 77.18%

Quarter Report

Prestar - Q4 2017 Results and Notes.pdf

Latest QR

Upcoming QR

PRESTAR's Result

PRESTAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	782,171	776,264	758,683	741,855	717,498	668,024	652,231	12.86%
YoY %	0.76%	2.32%	2.27%	3.39%	7.41%	2.42%	-	-
Horiz. %	119.92%	119.02%	116.32%	113.74%	110.01%	102.42%	100.00%	-
PBT	34,368	43,921	63,437	67,816	70,010	68,243	51,139	-23.25%
YoY %	-21.75%	-30.76%	-6.46%	-3.13%	2.59%	33.45%	-	-
Horiz. %	67.21%	85.89%	124.05%	132.61%	136.90%	133.45%	100.00%	-
Tax	-9,659	-12,799	-15,966	-17,087	-17,463	-15,636	-12,301	-14.87%
YoY %	24.53%	19.84%	6.56%	2.15%	-11.68%	-27.11%	-	-
Horiz. %	78.52%	104.05%	129.79%	138.91%	141.96%	127.11%	100.00%	-
NP	24,709	31,122	47,471	50,729	52,547	52,607	38,838	-26.00%
YoY %	-20.61%	-34.44%	-6.42%	-3.46%	-0.11%	35.45%	-	-
Horiz. %	63.62%	80.13%	122.23%	130.62%	135.30%	135.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,329	25,917	40,879	43,126	43,511	43,344	30,478	-23.64%
YoY %	-21.56%	-36.60%	-5.21%	-0.88%	0.39%	42.21%	-	-
Horiz. %	66.70%	85.04%	134.13%	141.50%	142.76%	142.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.10%	29.14%	25.17%	25.20%	24.94%	22.91%	24.05%	-
YoY %	-3.57%	15.77%	-0.12%	1.04%	8.86%	-4.74%	-	-
Horiz. %	116.84%	121.16%	104.66%	104.78%	103.70%	95.26%	100.00%	-
Total Cost	757,462	745,142	711,212	691,126	664,951	615,417	613,393	15.08%
YoY %	1.65%	4.77%	2.91%	3.94%	8.05%	0.33%	-	-
Horiz. %	123.49%	121.48%	115.95%	112.67%	108.41%	100.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	282,486	281,285	284,600	278,194	275,895	262,894	247,582	9.18%
YoY %	0.43%	-1.16%	2.30%	0.83%	4.95%	6.18%	-	-
Horiz. %	114.10%	113.61%	114.95%	112.36%	111.44%	106.18%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	7,880	5,919	5,919	5,919	3,522	5,277	5,277	30.61%
YoY %	33.13%	0.00%	0.00%	68.06%	-33.26%	0.00%	-	-
Horiz. %	149.33%	112.17%	112.17%	112.17%	66.74%	100.00%	100.00%	-
Div Payout %	38.77%	22.84%	14.48%	13.72%	8.10%	12.18%	17.32%	-
YoY %	69.75%	57.73%	5.54%	69.38%	-33.50%	-29.68%	-	-
Horiz. %	223.85%	131.87%	83.60%	79.21%	46.77%	70.32%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	282,486	281,285	284,600	278,194	275,895	262,894	247,582	9.18%
YoY %	0.43%	-1.16%	2.30%	0.83%	4.95%	6.18%	-	-
Horiz. %	114.10%	113.61%	114.95%	112.36%	111.44%	106.18%	100.00%	-
NOSH	204,830	204,830	204,698	204,626	195,670	191,893	186,152	6.57%
YoY %	0.00%	0.06%	0.04%	4.58%	1.97%	3.08%	-	-
Horiz. %	110.03%	110.03%	109.96%	109.92%	105.11%	103.08%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	3.16%	4.01%	6.26%	6.84%	7.32%	7.88%	5.95%	-
YoY %	-21.20%	-35.94%	-8.48%	-6.56%	-7.11%	32.44%	-	-
Horiz. %	53.11%	67.39%	105.21%	114.96%	123.03%	132.44%	100.00%	-
ROE	7.20%	9.21%	14.36%	15.50%	15.77%	16.49%	12.31%	-
YoY %	-21.82%	-35.86%	-7.35%	-1.71%	-4.37%	33.96%	-	-
Horiz. %	58.49%	74.82%	116.65%	125.91%	128.11%	133.96%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	398.72	394.64	383.87	376.00	366.69	348.12	350.37	8.99%
YoY %	1.03%	2.81%	2.09%	2.54%	5.33%	-0.64%	-	-
Horiz. %	113.80%	112.64%	109.56%	107.32%	104.66%	99.36%	100.00%	-
EPS	10.36	13.18	20.68	21.86	22.24	22.59	16.37	-26.26%
YoY %	-21.40%	-36.27%	-5.40%	-1.71%	-1.55%	38.00%	-	-
Horiz. %	63.29%	80.51%	126.33%	133.54%	135.86%	138.00%	100.00%	-
DPS	4.00	3.00	2.99	3.00	1.80	2.75	2.84	25.62%
YoY %	33.33%	0.33%	-0.33%	66.67%	-34.55%	-3.17%	-	-
Horiz. %	140.85%	105.63%	105.28%	105.63%	63.38%	96.83%	100.00%	-
NAPS	1.44	1.43	1.44	1.41	1.41	1.37	1.33	5.43%
YoY %	0.70%	-0.69%	2.13%	0.00%	2.92%	3.01%	-	-
Horiz. %	108.27%	107.52%	108.27%	106.02%	106.02%	103.01%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 204,626
RPS	216.91	215.28	210.40	205.73	198.98	185.26	180.88	12.86%
YoY %	0.76%	2.32%	2.27%	3.39%	7.41%	2.42%	-	-
Horiz. %	119.92%	119.02%	116.32%	113.74%	110.01%	102.42%	100.00%	-
EPS	5.64	7.19	11.34	11.96	12.07	12.02	8.45	-23.60%
YoY %	-21.56%	-36.60%	-5.18%	-0.91%	0.42%	42.25%	-	-
Horiz. %	66.75%	85.09%	134.20%	141.54%	142.84%	142.25%	100.00%	-
DPS	2.19	1.64	1.64	1.64	0.98	1.46	1.46	31.00%
YoY %	33.54%	0.00%	0.00%	67.35%	-32.88%	0.00%	-	-
Horiz. %	150.00%	112.33%	112.33%	112.33%	67.12%	100.00%	100.00%	-
NAPS	0.7834	0.7801	0.7893	0.7715	0.7651	0.7291	0.6866	9.18%
YoY %	0.42%	-1.17%	2.31%	0.84%	4.94%	6.19%	-	-
Horiz. %	114.10%	113.62%	114.96%	112.37%	111.43%	106.19%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	0.74	0.83	0.875	1.04	1.33	1.28	0.895	-
P/RPS	0.19	0.21	0.23	0.28	0.36	0.37	0.26	-18.85%
YoY %	-9.52%	-8.70%	-17.86%	-22.22%	-2.70%	42.31%	-	-
Horiz. %	73.08%	80.77%	88.46%	107.69%	138.46%	142.31%	100.00%	-
P/EPS	7.14	6.30	4.23	4.76	5.98	5.67	5.47	19.41%
YoY %	13.33%	48.94%	-11.13%	-20.40%	5.47%	3.66%	-	-
Horiz. %	130.53%	115.17%	77.33%	87.02%	109.32%	103.66%	100.00%	-
EY	14.00	15.87	23.64	21.02	16.72	17.65	18.29	-16.30%
YoY %	-11.78%	-32.87%	12.46%	25.72%	-5.27%	-3.50%	-	-
Horiz. %	76.54%	86.77%	129.25%	114.93%	91.42%	96.50%	100.00%	-
DY	5.41	3.61	3.42	2.88	1.35	2.15	3.17	42.76%
YoY %	49.86%	5.56%	18.75%	113.33%	-37.21%	-32.18%	-	-
Horiz. %	170.66%	113.88%	107.89%	90.85%	42.59%	67.82%	100.00%	-
P/NAPS	0.51	0.58	0.61	0.74	0.94	0.93	0.67	-16.61%
YoY %	-12.07%	-4.92%	-17.57%	-21.28%	1.08%	38.81%	-	-
Horiz. %	76.12%	86.57%	91.04%	110.45%	140.30%	138.81%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	27/11/18	28/08/18	23/05/18	27/02/18	22/11/17	23/08/17	25/05/17	-
Price	0.60	0.815	0.89	1.10	1.10	1.38	1.20	-
P/RPS	0.15	0.21	0.23	0.29	0.30	0.40	0.34	-42.01%
YoY %	-28.57%	-8.70%	-20.69%	-3.33%	-25.00%	17.65%	-	-
Horiz. %	44.12%	61.76%	67.65%	85.29%	88.24%	117.65%	100.00%	-
P/EPS	5.79	6.19	4.30	5.03	4.95	6.11	7.33	-14.53%
YoY %	-6.46%	43.95%	-14.51%	1.62%	-18.99%	-16.64%	-	-
Horiz. %	78.99%	84.45%	58.66%	68.62%	67.53%	83.36%	100.00%	-
EY	17.27	16.17	23.24	19.87	20.22	16.37	13.64	17.01%
YoY %	6.80%	-30.42%	16.96%	-1.73%	23.52%	20.01%	-	-
Horiz. %	126.61%	118.55%	170.38%	145.67%	148.24%	120.01%	100.00%	-
DY	6.67	3.68	3.37	2.73	1.64	1.99	2.36	99.77%
YoY %	81.25%	9.20%	23.44%	66.46%	-17.59%	-15.68%	-	-
Horiz. %	282.63%	155.93%	142.80%	115.68%	69.49%	84.32%	100.00%	-
P/NAPS	0.42	0.57	0.62	0.78	0.78	1.01	0.90	-39.80%
YoY %	-26.32%	-8.06%	-20.51%	0.00%	-22.77%	12.22%	-	-
Horiz. %	46.67%	63.33%	68.89%	86.67%	86.67%	112.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos