[PRESTAR] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 53.59%
YoY- -4.69%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 616,913 630,101 600,538 587,675 534,999 553,633 459,882 5.01%
PBT 19,642 22,912 20,329 10,693 16,263 14,808 19,167 0.40%
Tax -6,489 -7,872 -4,086 -789 -4,182 -2,764 -7,348 -2.04%
NP 13,153 15,040 16,243 9,904 12,081 12,044 11,819 1.79%
-
NP to SH 10,659 12,309 12,205 7,701 8,080 6,120 4,203 16.76%
-
Tax Rate 33.04% 34.36% 20.10% 7.38% 25.71% 18.67% 38.34% -
Total Cost 603,760 615,061 584,295 577,771 522,918 541,589 448,063 5.09%
-
Net Worth 215,280 202,531 193,260 182,562 175,772 170,748 166,770 4.34%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,500 3,491 3,482 1,043 1,740 1,742 2,605 5.04%
Div Payout % 32.84% 28.37% 28.53% 13.55% 21.54% 28.47% 62.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 215,280 202,531 193,260 182,562 175,772 170,748 166,770 4.34%
NOSH 175,024 174,595 174,108 173,868 174,032 174,232 173,719 0.12%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.13% 2.39% 2.70% 1.69% 2.26% 2.18% 2.57% -
ROE 4.95% 6.08% 6.32% 4.22% 4.60% 3.58% 2.52% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 352.47 360.89 344.92 338.00 307.41 317.75 264.73 4.88%
EPS 6.09 7.05 7.01 4.42 4.64 3.52 2.41 16.69%
DPS 2.00 2.00 2.00 0.60 1.00 1.00 1.50 4.90%
NAPS 1.23 1.16 1.11 1.05 1.01 0.98 0.96 4.21%
Adjusted Per Share Value based on latest NOSH - 174,575
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 171.08 174.74 166.54 162.98 148.37 153.54 127.54 5.01%
EPS 2.96 3.41 3.38 2.14 2.24 1.70 1.17 16.72%
DPS 0.97 0.97 0.97 0.29 0.48 0.48 0.72 5.09%
NAPS 0.597 0.5617 0.536 0.5063 0.4875 0.4735 0.4625 4.34%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.48 0.45 0.46 0.28 0.34 0.47 0.57 -
P/RPS 0.14 0.12 0.13 0.08 0.11 0.15 0.22 -7.25%
P/EPS 7.88 6.38 6.56 6.32 7.32 13.38 23.56 -16.67%
EY 12.69 15.67 15.24 15.82 13.66 7.47 4.24 20.03%
DY 4.17 4.44 4.35 2.14 2.94 2.13 2.63 7.98%
P/NAPS 0.39 0.39 0.41 0.27 0.34 0.48 0.59 -6.66%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 25/02/14 26/02/13 28/02/12 25/02/11 24/02/10 -
Price 0.425 0.50 0.475 0.275 0.37 0.46 0.52 -
P/RPS 0.12 0.14 0.14 0.08 0.12 0.14 0.20 -8.15%
P/EPS 6.98 7.09 6.78 6.21 7.97 13.10 21.49 -17.08%
EY 14.33 14.10 14.76 16.11 12.55 7.64 4.65 20.62%
DY 4.71 4.00 4.21 2.18 2.70 2.17 2.88 8.53%
P/NAPS 0.35 0.43 0.43 0.26 0.37 0.47 0.54 -6.96%

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