[PRESTAR] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 34.1%
YoY- 76.71%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 600,538 607,759 603,873 608,911 587,675 558,284 543,486 6.86%
PBT 20,329 19,387 18,848 15,386 10,693 9,537 9,563 65.10%
Tax -4,086 -2,787 -2,659 -1,919 -789 -2,293 -2,521 37.85%
NP 16,243 16,600 16,189 13,467 9,904 7,244 7,042 74.30%
-
NP to SH 12,205 12,106 12,460 10,327 7,701 6,116 5,045 79.92%
-
Tax Rate 20.10% 14.38% 14.11% 12.47% 7.38% 24.04% 26.36% -
Total Cost 584,295 591,159 587,684 595,444 577,771 551,040 536,444 5.84%
-
Net Worth 193,278 192,049 189,358 184,734 183,303 178,917 179,273 5.12%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,482 1,047 1,047 1,047 1,047 1,742 1,742 58.47%
Div Payout % 28.53% 8.65% 8.41% 10.14% 13.60% 28.50% 34.55% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 193,278 192,049 189,358 184,734 183,303 178,917 179,273 5.12%
NOSH 174,124 174,590 173,723 174,277 174,575 173,706 174,051 0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.70% 2.73% 2.68% 2.21% 1.69% 1.30% 1.30% -
ROE 6.31% 6.30% 6.58% 5.59% 4.20% 3.42% 2.81% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 344.89 348.11 347.61 349.39 336.63 321.40 312.26 6.83%
EPS 7.01 6.93 7.17 5.93 4.41 3.52 2.90 79.82%
DPS 2.00 0.60 0.60 0.60 0.60 1.00 1.00 58.53%
NAPS 1.11 1.10 1.09 1.06 1.05 1.03 1.03 5.09%
Adjusted Per Share Value based on latest NOSH - 174,277
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 166.54 168.55 167.47 168.87 162.98 154.83 150.72 6.86%
EPS 3.38 3.36 3.46 2.86 2.14 1.70 1.40 79.67%
DPS 0.97 0.29 0.29 0.29 0.29 0.48 0.48 59.63%
NAPS 0.536 0.5326 0.5251 0.5123 0.5083 0.4962 0.4972 5.12%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.46 0.39 0.40 0.29 0.28 0.30 0.32 -
P/RPS 0.13 0.11 0.12 0.08 0.08 0.09 0.10 19.05%
P/EPS 6.56 5.62 5.58 4.89 6.35 8.52 11.04 -29.25%
EY 15.24 17.78 17.93 20.43 15.75 11.74 9.06 41.30%
DY 4.35 1.54 1.50 2.07 2.14 3.33 3.13 24.46%
P/NAPS 0.41 0.35 0.37 0.27 0.27 0.29 0.31 20.42%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 29/08/13 21/05/13 26/02/13 28/11/12 29/08/12 -
Price 0.475 0.475 0.40 0.38 0.275 0.29 0.31 -
P/RPS 0.14 0.14 0.12 0.11 0.08 0.09 0.10 25.06%
P/EPS 6.78 6.85 5.58 6.41 6.23 8.24 10.69 -26.11%
EY 14.76 14.60 17.93 15.59 16.04 12.14 9.35 35.46%
DY 4.21 1.26 1.50 1.58 2.18 3.45 3.23 19.26%
P/NAPS 0.43 0.43 0.37 0.36 0.26 0.28 0.30 27.04%

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