[PRESTAR] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -2.84%
YoY- 97.94%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 600,385 622,480 624,194 607,759 558,284 541,053 552,403 1.39%
PBT 34,086 16,462 22,649 19,387 9,537 10,537 25,868 4.70%
Tax -7,249 -7,022 -6,359 -2,787 -2,293 -1,287 -7,110 0.32%
NP 26,837 9,440 16,290 16,600 7,244 9,250 18,758 6.14%
-
NP to SH 21,856 6,890 12,893 12,106 6,116 5,560 11,622 11.08%
-
Tax Rate 21.27% 42.66% 28.08% 14.38% 24.04% 12.21% 27.49% -
Total Cost 573,548 613,040 607,904 591,159 551,040 531,803 533,645 1.20%
-
Net Worth 226,333 203,199 201,150 192,049 178,917 176,188 169,950 4.88%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 5,256 3,495 3,482 1,047 1,742 1,734 2,607 12.38%
Div Payout % 24.05% 50.73% 27.01% 8.65% 28.50% 31.20% 22.44% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 226,333 203,199 201,150 192,049 178,917 176,188 169,950 4.88%
NOSH 175,452 169,333 174,913 174,590 173,706 174,444 171,666 0.36%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.47% 1.52% 2.61% 2.73% 1.30% 1.71% 3.40% -
ROE 9.66% 3.39% 6.41% 6.30% 3.42% 3.16% 6.84% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 342.19 367.61 356.86 348.11 321.40 310.16 321.79 1.02%
EPS 12.46 4.07 7.37 6.93 3.52 3.19 6.77 10.69%
DPS 3.00 2.06 2.00 0.60 1.00 1.00 1.50 12.23%
NAPS 1.29 1.20 1.15 1.10 1.03 1.01 0.99 4.50%
Adjusted Per Share Value based on latest NOSH - 174,590
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 168.88 175.09 175.57 170.95 157.03 152.19 155.38 1.39%
EPS 6.15 1.94 3.63 3.41 1.72 1.56 3.27 11.09%
DPS 1.48 0.98 0.98 0.29 0.49 0.49 0.73 12.48%
NAPS 0.6366 0.5716 0.5658 0.5402 0.5033 0.4956 0.478 4.88%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.665 0.415 0.605 0.39 0.30 0.34 0.47 -
P/RPS 0.19 0.11 0.17 0.11 0.09 0.11 0.15 4.01%
P/EPS 5.34 10.20 8.21 5.62 8.52 10.67 6.94 -4.27%
EY 18.73 9.80 12.18 17.78 11.74 9.37 14.40 4.47%
DY 4.51 4.97 3.31 1.54 3.33 2.94 3.19 5.93%
P/NAPS 0.52 0.35 0.53 0.35 0.29 0.34 0.47 1.69%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 26/11/14 26/11/13 28/11/12 23/11/11 25/11/10 -
Price 0.63 0.46 0.52 0.475 0.29 0.37 0.49 -
P/RPS 0.18 0.13 0.15 0.14 0.09 0.12 0.15 3.08%
P/EPS 5.06 11.31 7.05 6.85 8.24 11.61 7.24 -5.79%
EY 19.77 8.85 14.18 14.60 12.14 8.61 13.82 6.14%
DY 4.76 4.49 3.85 1.26 3.45 2.70 3.06 7.63%
P/NAPS 0.49 0.38 0.45 0.43 0.28 0.37 0.49 0.00%

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
Post a Comment