[PRESTAR] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -27.67%
YoY- 51.71%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 587,675 558,284 543,486 536,638 534,999 541,053 554,115 3.97%
PBT 10,693 9,537 9,563 12,431 16,263 10,537 8,545 16.04%
Tax -789 -2,293 -2,521 -3,434 -4,182 -1,287 -409 54.65%
NP 9,904 7,244 7,042 8,997 12,081 9,250 8,136 13.93%
-
NP to SH 7,701 6,116 5,045 5,844 8,080 5,560 4,353 46.02%
-
Tax Rate 7.38% 24.04% 26.36% 27.62% 25.71% 12.21% 4.79% -
Total Cost 577,771 551,040 536,444 527,641 522,918 531,803 545,979 3.82%
-
Net Worth 183,303 178,917 179,273 177,968 174,285 176,188 175,690 2.85%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,047 1,742 1,742 1,742 1,742 1,734 1,734 -28.45%
Div Payout % 13.60% 28.50% 34.55% 29.82% 21.57% 31.20% 39.85% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 183,303 178,917 179,273 177,968 174,285 176,188 175,690 2.85%
NOSH 174,575 173,706 174,051 176,206 174,285 174,444 173,950 0.23%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.69% 1.30% 1.30% 1.68% 2.26% 1.71% 1.47% -
ROE 4.20% 3.42% 2.81% 3.28% 4.64% 3.16% 2.48% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 336.63 321.40 312.26 304.55 306.97 310.16 318.55 3.73%
EPS 4.41 3.52 2.90 3.32 4.64 3.19 2.50 45.74%
DPS 0.60 1.00 1.00 1.00 1.00 1.00 1.00 -28.75%
NAPS 1.05 1.03 1.03 1.01 1.00 1.01 1.01 2.61%
Adjusted Per Share Value based on latest NOSH - 176,206
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 165.30 157.03 152.87 150.95 150.48 152.19 155.86 3.97%
EPS 2.17 1.72 1.42 1.64 2.27 1.56 1.22 46.54%
DPS 0.29 0.49 0.49 0.49 0.49 0.49 0.49 -29.39%
NAPS 0.5156 0.5033 0.5043 0.5006 0.4902 0.4956 0.4942 2.85%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.28 0.30 0.32 0.37 0.34 0.34 0.44 -
P/RPS 0.08 0.09 0.10 0.12 0.11 0.11 0.14 -31.02%
P/EPS 6.35 8.52 11.04 11.16 7.33 10.67 17.58 -49.12%
EY 15.75 11.74 9.06 8.96 13.64 9.37 5.69 96.53%
DY 2.14 3.33 3.13 2.70 2.94 2.94 2.27 -3.83%
P/NAPS 0.27 0.29 0.31 0.37 0.34 0.34 0.44 -27.68%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 28/11/12 29/08/12 23/05/12 28/02/12 23/11/11 25/08/11 -
Price 0.275 0.29 0.31 0.33 0.37 0.37 0.39 -
P/RPS 0.08 0.09 0.10 0.11 0.12 0.12 0.12 -23.59%
P/EPS 6.23 8.24 10.69 9.95 7.98 11.61 15.58 -45.57%
EY 16.04 12.14 9.35 10.05 12.53 8.61 6.42 83.61%
DY 2.18 3.45 3.23 3.03 2.70 2.70 2.56 -10.11%
P/NAPS 0.26 0.28 0.30 0.33 0.37 0.37 0.39 -23.59%

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