Highlights

[PRESTAR] QoQ TTM Result on 2016-09-30 [#3]

Stock [PRESTAR]: PRESTAR RESOURCES BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     50.23%    YoY -     217.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 668,024 652,231 621,484 600,385 603,871 595,271 616,913 5.45%
  QoQ % 2.42% 4.95% 3.51% -0.58% 1.44% -3.51% -
  Horiz. % 108.28% 105.72% 100.74% 97.32% 97.89% 96.49% 100.00%
PBT 68,243 51,139 39,832 34,086 25,290 20,170 20,101 126.06%
  QoQ % 33.45% 28.39% 16.86% 34.78% 25.38% 0.34% -
  Horiz. % 339.50% 254.41% 198.16% 169.57% 125.81% 100.34% 100.00%
Tax -15,636 -12,301 -9,146 -7,249 -7,263 -6,352 -6,948 71.81%
  QoQ % -27.11% -34.50% -26.17% 0.19% -14.34% 8.58% -
  Horiz. % 225.04% 177.04% 131.63% 104.33% 104.53% 91.42% 100.00%
NP 52,607 38,838 30,686 26,837 18,027 13,818 13,153 152.18%
  QoQ % 35.45% 26.57% 14.34% 48.87% 30.46% 5.06% -
  Horiz. % 399.96% 295.28% 233.30% 204.04% 137.06% 105.06% 100.00%
NP to SH 43,344 30,478 24,340 21,856 14,548 11,210 10,659 154.98%
  QoQ % 42.21% 25.22% 11.37% 50.23% 29.78% 5.17% -
  Horiz. % 406.64% 285.94% 228.35% 205.05% 136.49% 105.17% 100.00%
Tax Rate 22.91 % 24.05 % 22.96 % 21.27 % 28.72 % 31.49 % 34.57 % -24.01%
  QoQ % -4.74% 4.75% 7.95% -25.94% -8.80% -8.91% -
  Horiz. % 66.27% 69.57% 66.42% 61.53% 83.08% 91.09% 100.00%
Total Cost 615,417 613,393 590,798 573,548 585,844 581,453 603,760 1.28%
  QoQ % 0.33% 3.82% 3.01% -2.10% 0.76% -3.69% -
  Horiz. % 101.93% 101.60% 97.85% 95.00% 97.03% 96.31% 100.00%
Net Worth 262,894 247,582 234,273 226,333 222,658 217,068 215,376 14.23%
  QoQ % 6.18% 5.68% 3.51% 1.65% 2.58% 0.79% -
  Horiz. % 122.06% 114.95% 108.77% 105.09% 103.38% 100.79% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 5,277 5,277 5,277 5,256 3,502 3,502 3,502 31.47%
  QoQ % 0.00% 0.00% 0.40% 50.10% 0.00% 0.00% -
  Horiz. % 150.70% 150.70% 150.70% 150.10% 100.00% 100.00% 100.00%
Div Payout % 12.18 % 17.32 % 21.68 % 24.05 % 24.07 % 31.24 % 32.86 % -48.43%
  QoQ % -29.68% -20.11% -9.85% -0.08% -22.95% -4.93% -
  Horiz. % 37.07% 52.71% 65.98% 73.19% 73.25% 95.07% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 262,894 247,582 234,273 226,333 222,658 217,068 215,376 14.23%
  QoQ % 6.18% 5.68% 3.51% 1.65% 2.58% 0.79% -
  Horiz. % 122.06% 114.95% 108.77% 105.09% 103.38% 100.79% 100.00%
NOSH 191,893 186,152 176,145 175,452 175,322 175,055 175,102 6.30%
  QoQ % 3.08% 5.68% 0.40% 0.07% 0.15% -0.03% -
  Horiz. % 109.59% 106.31% 100.60% 100.20% 100.13% 99.97% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.88 % 5.95 % 4.94 % 4.47 % 2.99 % 2.32 % 2.13 % 139.39%
  QoQ % 32.44% 20.45% 10.51% 49.50% 28.88% 8.92% -
  Horiz. % 369.95% 279.34% 231.92% 209.86% 140.38% 108.92% 100.00%
ROE 16.49 % 12.31 % 10.39 % 9.66 % 6.53 % 5.16 % 4.95 % 123.22%
  QoQ % 33.96% 18.48% 7.56% 47.93% 26.55% 4.24% -
  Horiz. % 333.13% 248.69% 209.90% 195.15% 131.92% 104.24% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 348.12 350.37 352.82 342.19 344.44 340.05 352.32 -0.80%
  QoQ % -0.64% -0.69% 3.11% -0.65% 1.29% -3.48% -
  Horiz. % 98.81% 99.45% 100.14% 97.12% 97.76% 96.52% 100.00%
EPS 22.59 16.37 13.82 12.46 8.30 6.40 6.09 139.82%
  QoQ % 38.00% 18.45% 10.91% 50.12% 29.69% 5.09% -
  Horiz. % 370.94% 268.80% 226.93% 204.60% 136.29% 105.09% 100.00%
DPS 2.75 2.84 3.00 3.00 2.00 2.00 2.00 23.68%
  QoQ % -3.17% -5.33% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 137.50% 142.00% 150.00% 150.00% 100.00% 100.00% 100.00%
NAPS 1.3700 1.3300 1.3300 1.2900 1.2700 1.2400 1.2300 7.46%
  QoQ % 3.01% 0.00% 3.10% 1.57% 2.42% 0.81% -
  Horiz. % 111.38% 108.13% 108.13% 104.88% 103.25% 100.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 204,830
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 326.13 318.42 303.41 293.11 294.81 290.62 301.18 5.45%
  QoQ % 2.42% 4.95% 3.51% -0.58% 1.44% -3.51% -
  Horiz. % 108.28% 105.72% 100.74% 97.32% 97.88% 96.49% 100.00%
EPS 21.16 14.88 11.88 10.67 7.10 5.47 5.20 155.10%
  QoQ % 42.20% 25.25% 11.34% 50.28% 29.80% 5.19% -
  Horiz. % 406.92% 286.15% 228.46% 205.19% 136.54% 105.19% 100.00%
DPS 2.58 2.58 2.58 2.57 1.71 1.71 1.71 31.58%
  QoQ % 0.00% 0.00% 0.39% 50.29% 0.00% 0.00% -
  Horiz. % 150.88% 150.88% 150.88% 150.29% 100.00% 100.00% 100.00%
NAPS 1.2835 1.2087 1.1437 1.1050 1.0870 1.0597 1.0515 14.23%
  QoQ % 6.19% 5.68% 3.50% 1.66% 2.58% 0.78% -
  Horiz. % 122.06% 114.95% 108.77% 105.09% 103.38% 100.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.2800 0.8950 0.8700 0.6650 0.5700 0.4800 0.4800 -
P/RPS 0.37 0.26 0.25 0.19 0.17 0.14 0.14 91.27%
  QoQ % 42.31% 4.00% 31.58% 11.76% 21.43% 0.00% -
  Horiz. % 264.29% 185.71% 178.57% 135.71% 121.43% 100.00% 100.00%
P/EPS 5.67 5.47 6.30 5.34 6.87 7.50 7.89 -19.79%
  QoQ % 3.66% -13.17% 17.98% -22.27% -8.40% -4.94% -
  Horiz. % 71.86% 69.33% 79.85% 67.68% 87.07% 95.06% 100.00%
EY 17.65 18.29 15.88 18.73 14.56 13.34 12.68 24.69%
  QoQ % -3.50% 15.18% -15.22% 28.64% 9.15% 5.21% -
  Horiz. % 139.20% 144.24% 125.24% 147.71% 114.83% 105.21% 100.00%
DY 2.15 3.17 3.45 4.51 3.50 4.17 4.17 -35.73%
  QoQ % -32.18% -8.12% -23.50% 28.86% -16.07% 0.00% -
  Horiz. % 51.56% 76.02% 82.73% 108.15% 83.93% 100.00% 100.00%
P/NAPS 0.93 0.67 0.65 0.52 0.45 0.39 0.39 78.58%
  QoQ % 38.81% 3.08% 25.00% 15.56% 15.38% 0.00% -
  Horiz. % 238.46% 171.79% 166.67% 133.33% 115.38% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 25/05/17 23/02/17 24/11/16 25/08/16 24/05/16 25/02/16 -
Price 1.3800 1.2000 0.8950 0.6300 0.5500 0.5550 0.4250 -
P/RPS 0.40 0.34 0.25 0.18 0.16 0.16 0.12 123.31%
  QoQ % 17.65% 36.00% 38.89% 12.50% 0.00% 33.33% -
  Horiz. % 333.33% 283.33% 208.33% 150.00% 133.33% 133.33% 100.00%
P/EPS 6.11 7.33 6.48 5.06 6.63 8.67 6.98 -8.50%
  QoQ % -16.64% 13.12% 28.06% -23.68% -23.53% 24.21% -
  Horiz. % 87.54% 105.01% 92.84% 72.49% 94.99% 124.21% 100.00%
EY 16.37 13.64 15.44 19.77 15.09 11.54 14.32 9.34%
  QoQ % 20.01% -11.66% -21.90% 31.01% 30.76% -19.41% -
  Horiz. % 114.32% 95.25% 107.82% 138.06% 105.38% 80.59% 100.00%
DY 1.99 2.36 3.35 4.76 3.63 3.60 4.71 -43.72%
  QoQ % -15.68% -29.55% -29.62% 31.13% 0.83% -23.57% -
  Horiz. % 42.25% 50.11% 71.13% 101.06% 77.07% 76.43% 100.00%
P/NAPS 1.01 0.90 0.67 0.49 0.43 0.45 0.35 102.82%
  QoQ % 12.22% 34.33% 36.73% 13.95% -4.44% 28.57% -
  Horiz. % 288.57% 257.14% 191.43% 140.00% 122.86% 128.57% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 2.230.00 
 UCREST 0.120.00 
 EITA 1.470.00 
 PUC 0.0450.00 
 WILLOW 0.5350.00 
 IRIS 0.1450.00 
 HSI-C9L 0.3150.00 
 HOOVER 0.400.00 
 BTECH 0.220.00 
Partners & Brokers