[PRESTAR] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -8.66%
YoY- 0.85%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 741,855 621,484 616,913 630,101 600,538 587,675 534,999 5.59%
PBT 67,816 39,832 19,642 22,912 20,329 10,693 16,263 26.84%
Tax -17,087 -9,146 -6,489 -7,872 -4,086 -789 -4,182 26.41%
NP 50,729 30,686 13,153 15,040 16,243 9,904 12,081 26.98%
-
NP to SH 43,126 24,340 10,659 12,309 12,205 7,701 8,080 32.16%
-
Tax Rate 25.20% 22.96% 33.04% 34.36% 20.10% 7.38% 25.71% -
Total Cost 691,126 590,798 603,760 615,061 584,295 577,771 522,918 4.75%
-
Net Worth 278,194 234,072 215,280 202,531 193,260 182,562 175,772 7.94%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 9,865 3,519 3,500 3,491 3,482 1,043 1,740 33.49%
Div Payout % 22.87% 14.46% 32.84% 28.37% 28.53% 13.55% 21.54% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 278,194 234,072 215,280 202,531 193,260 182,562 175,772 7.94%
NOSH 204,626 175,994 175,024 174,595 174,108 173,868 174,032 2.73%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 6.84% 4.94% 2.13% 2.39% 2.70% 1.69% 2.26% -
ROE 15.50% 10.40% 4.95% 6.08% 6.32% 4.22% 4.60% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 376.00 353.13 352.47 360.89 344.92 338.00 307.41 3.41%
EPS 22.36 13.83 6.09 7.05 7.01 4.42 4.64 29.93%
DPS 5.00 2.00 2.00 2.00 2.00 0.60 1.00 30.73%
NAPS 1.41 1.33 1.23 1.16 1.11 1.05 1.01 5.71%
Adjusted Per Share Value based on latest NOSH - 174,761
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 205.73 172.35 171.08 174.74 166.54 162.98 148.37 5.59%
EPS 11.96 6.75 2.96 3.41 3.38 2.14 2.24 32.17%
DPS 2.74 0.98 0.97 0.97 0.97 0.29 0.48 33.65%
NAPS 0.7715 0.6491 0.597 0.5617 0.536 0.5063 0.4875 7.94%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.04 0.87 0.48 0.45 0.46 0.28 0.34 -
P/RPS 0.28 0.25 0.14 0.12 0.13 0.08 0.11 16.83%
P/EPS 4.76 6.29 7.88 6.38 6.56 6.32 7.32 -6.91%
EY 21.02 15.90 12.69 15.67 15.24 15.82 13.66 7.44%
DY 4.81 2.30 4.17 4.44 4.35 2.14 2.94 8.54%
P/NAPS 0.74 0.65 0.39 0.39 0.41 0.27 0.34 13.82%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 25/02/16 26/02/15 25/02/14 26/02/13 28/02/12 -
Price 1.10 0.895 0.425 0.50 0.475 0.275 0.37 -
P/RPS 0.29 0.25 0.12 0.14 0.14 0.08 0.12 15.82%
P/EPS 5.03 6.47 6.98 7.09 6.78 6.21 7.97 -7.37%
EY 19.87 15.45 14.33 14.10 14.76 16.11 12.55 7.95%
DY 4.55 2.23 4.71 4.00 4.21 2.18 2.70 9.07%
P/NAPS 0.78 0.67 0.35 0.43 0.43 0.26 0.37 13.22%

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