[PRESTAR] YoY TTM Result on 30-Jun-2022 [#2]

Stock

[PRESTAR] PRESTAR RESOURCES BHD

Announcement Date

25-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- -8.49%

YoY- 47.09%

Quarter Report

Prestar - Q2 2022 Results and Notes.pdf

Latest QR

Upcoming QR

PRESTAR's Result

PRESTAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
TTM Result
Revenue	512,284	541,208	605,053	527,643	375,923	557,582	776,264	-6.68%
YoY %	-5.34%	-10.55%	14.67%	40.36%	-32.58%	-28.17%	-	-
Horiz. %	65.99%	69.72%	77.94%	67.97%	48.43%	71.83%	100.00%	-
PBT	28,319	-8,904	105,376	74,821	5,207	1,505	43,921	-7.04%
YoY %	418.05%	-108.45%	40.84%	1,336.93%	245.98%	-96.57%	-	-
Horiz. %	64.48%	-20.27%	239.92%	170.35%	11.86%	3.43%	100.00%	-
Tax	-5,013	5,960	-19,300	-16,285	838	6,179	-12,799	-14.45%
YoY %	-184.11%	130.88%	-18.51%	-2,043.32%	-86.44%	148.28%	-	-
Horiz. %	39.17%	-46.57%	150.79%	127.24%	-6.55%	-48.28%	100.00%	-
NP	23,306	-2,944	86,076	58,536	6,045	7,684	31,122	-4.70%
YoY %	891.64%	-103.42%	47.05%	868.34%	-21.33%	-75.31%	-	-
Horiz. %	74.89%	-9.46%	276.58%	188.09%	19.42%	24.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,306	-2,944	86,095	58,532	6,547	2,653	25,917	-1.75%
YoY %	891.64%	-103.42%	47.09%	794.03%	146.78%	-89.76%	-	-
Horiz. %	89.93%	-11.36%	332.20%	225.84%	25.26%	10.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.70%	-	18.32%	21.77%	-16.09%	-410.56%	29.14%	-
YoY %	0.00%	-	-15.85%	235.30%	96.08%	-1,508.92%	-	-
Horiz. %	60.74%	-	62.87%	74.71%	-55.22%	-1,408.92%	100.00%	-
Total Cost	488,978	544,152	518,977	469,107	369,878	549,898	745,142	-6.77%
YoY %	-10.14%	4.85%	10.63%	26.83%	-32.74%	-26.20%	-	-
Horiz. %	65.62%	73.03%	69.65%	62.96%	49.64%	73.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	441,653	427,661	435,643	338,618	285,096	279,888	281,285	7.80%
YoY %	3.27%	-1.83%	28.65%	18.77%	1.86%	-0.50%	-	-
Horiz. %	157.01%	152.04%	154.88%	120.38%	101.35%	99.50%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	5,388	3,421	13,369	3,879	1,956	2,940	5,919	-1.55%
YoY %	57.50%	-74.41%	244.65%	98.31%	-33.47%	-50.33%	-	-
Horiz. %	91.03%	57.80%	225.87%	65.53%	33.05%	49.67%	100.00%	-
Div Payout %	23.12%	0.00%	15.53%	6.63%	29.88%	110.83%	22.84%	-
YoY %	0.00%	0.00%	134.24%	-77.81%	-73.04%	385.25%	-	-
Horiz. %	101.23%	0.00%	67.99%	29.03%	130.82%	485.25%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	441,653	427,661	435,643	338,618	285,096	279,888	281,285	7.80%
YoY %	3.27%	-1.83%	28.65%	18.77%	1.86%	-0.50%	-	-
Horiz. %	157.01%	152.04%	154.88%	120.38%	101.35%	99.50%	100.00%	-
NOSH	360,589	360,589	360,589	225,034	204,830	204,830	204,830	9.87%
YoY %	0.00%	0.00%	60.24%	9.86%	0.00%	0.00%	-	-
Horiz. %	176.04%	176.04%	176.04%	109.86%	100.00%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	4.55%	-0.54%	14.23%	11.09%	1.61%	1.38%	4.01%	-
YoY %	942.59%	-103.79%	28.31%	588.82%	16.67%	-65.59%	-	-
Horiz. %	113.47%	-13.47%	354.86%	276.56%	40.15%	34.41%	100.00%	-
ROE	5.28%	-0.69%	19.76%	17.29%	2.30%	0.95%	9.21%	-
YoY %	865.22%	-103.49%	14.29%	651.74%	142.11%	-89.69%	-	-
Horiz. %	57.33%	-7.49%	214.55%	187.73%	24.97%	10.31%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	142.67	158.19	176.39	263.34	193.83	284.88	394.64	-15.58%
YoY %	-9.81%	-10.32%	-33.02%	35.86%	-31.96%	-27.81%	-	-
Horiz. %	36.15%	40.08%	44.70%	66.73%	49.12%	72.19%	100.00%	-
EPS	6.49	-0.86	25.10	29.21	3.38	1.36	13.18	-11.12%
YoY %	854.65%	-103.43%	-14.07%	764.20%	148.53%	-89.68%	-	-
Horiz. %	49.24%	-6.53%	190.44%	221.62%	25.64%	10.32%	100.00%	-
DPS	1.50	1.00	3.90	1.94	1.00	1.50	3.00	-10.90%
YoY %	50.00%	-74.36%	101.03%	94.00%	-33.33%	-50.00%	-	-
Horiz. %	50.00%	33.33%	130.00%	64.67%	33.33%	50.00%	100.00%	-
NAPS	1.23	1.25	1.27	1.69	1.47	1.43	1.43	-2.47%
YoY %	-1.60%	-1.57%	-24.85%	14.97%	2.80%	0.00%	-	-
Horiz. %	86.01%	87.41%	88.81%	118.18%	102.80%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 360,589
RPS	144.10	152.23	170.19	148.42	105.74	156.84	218.35	-6.68%
YoY %	-5.34%	-10.55%	14.67%	40.36%	-32.58%	-28.17%	-	-
Horiz. %	65.99%	69.72%	77.94%	67.97%	48.43%	71.83%	100.00%	-
EPS	6.56	-0.83	24.22	16.46	1.84	0.75	7.29	-1.74%
YoY %	890.36%	-103.43%	47.14%	794.57%	145.33%	-89.71%	-	-
Horiz. %	89.99%	-11.39%	332.24%	225.79%	25.24%	10.29%	100.00%	-
DPS	1.52	0.96	3.76	1.09	0.55	0.83	1.66	-1.45%
YoY %	58.33%	-74.47%	244.95%	98.18%	-33.73%	-50.00%	-	-
Horiz. %	91.57%	57.83%	226.51%	65.66%	33.13%	50.00%	100.00%	-
NAPS	1.2423	1.2029	1.2254	0.9525	0.8019	0.7873	0.7912	7.80%
YoY %	3.28%	-1.84%	28.65%	18.78%	1.85%	-0.49%	-	-
Horiz. %	157.01%	152.03%	154.88%	120.39%	101.35%	99.51%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	0.485	0.38	0.515	1.03	0.40	0.545	0.83	-
P/RPS	0.34	0.24	0.29	0.39	0.21	0.19	0.21	8.35%
YoY %	41.67%	-17.24%	-25.64%	85.71%	10.53%	-9.52%	-	-
Horiz. %	161.90%	114.29%	138.10%	185.71%	100.00%	90.48%	100.00%	-
P/EPS	7.47	-44.16	2.05	3.53	11.85	40.21	6.30	2.87%
YoY %	116.92%	-2,254.15%	-41.93%	-70.21%	-70.53%	538.25%	-	-
Horiz. %	118.57%	-700.95%	32.54%	56.03%	188.10%	638.25%	100.00%	-
EY	13.38	-2.26	48.74	28.36	8.44	2.49	15.87	-2.80%
YoY %	692.04%	-104.64%	71.86%	236.02%	238.96%	-84.31%	-	-
Horiz. %	84.31%	-14.24%	307.12%	178.70%	53.18%	15.69%	100.00%	-
DY	3.09	2.63	7.57	1.88	2.50	2.75	3.61	-2.55%
YoY %	17.49%	-65.26%	302.66%	-24.80%	-9.09%	-23.82%	-	-
Horiz. %	85.60%	72.85%	209.70%	52.08%	69.25%	76.18%	100.00%	-
P/NAPS	0.39	0.30	0.41	0.61	0.27	0.38	0.58	-6.39%
YoY %	30.00%	-26.83%	-32.79%	125.93%	-28.95%	-34.48%	-	-
Horiz. %	67.24%	51.72%	70.69%	105.17%	46.55%	65.52%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	28/08/24	24/08/23	25/08/22	25/08/21	26/08/20	28/08/19	28/08/18	-
Price	0.45	0.405	0.475	0.705	0.565	0.41	0.815	-
P/RPS	0.32	0.26	0.27	0.27	0.29	0.14	0.21	7.26%
YoY %	23.08%	-3.70%	0.00%	-6.90%	107.14%	-33.33%	-	-
Horiz. %	152.38%	123.81%	128.57%	128.57%	138.10%	66.67%	100.00%	-
P/EPS	6.93	-47.07	1.89	2.41	16.74	30.25	6.19	1.89%
YoY %	114.72%	-2,590.48%	-21.58%	-85.60%	-44.66%	388.69%	-	-
Horiz. %	111.95%	-760.42%	30.53%	38.93%	270.44%	488.69%	100.00%	-
EY	14.42	-2.12	52.84	41.44	5.97	3.31	16.17	-1.88%
YoY %	780.19%	-104.01%	27.51%	594.14%	80.36%	-79.53%	-	-
Horiz. %	89.18%	-13.11%	326.78%	256.28%	36.92%	20.47%	100.00%	-
DY	3.33	2.47	8.21	2.75	1.77	3.66	3.68	-1.65%
YoY %	34.82%	-69.91%	198.55%	55.37%	-51.64%	-0.54%	-	-
Horiz. %	90.49%	67.12%	223.10%	74.73%	48.10%	99.46%	100.00%	-
P/NAPS	0.37	0.32	0.37	0.42	0.38	0.29	0.57	-6.94%
YoY %	15.62%	-13.51%	-11.90%	10.53%	31.03%	-49.12%	-	-
Horiz. %	64.91%	56.14%	64.91%	73.68%	66.67%	50.88%	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