Highlights

[PRESTAR] YoY Annualized Quarter Result on 2018-09-30 [#3]

Stock [PRESTAR]: PRESTAR RESOURCES BHD
Announcement Date 27-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -19.23%    YoY -     -65.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 781,198 727,444 599,425 621,462 631,624 600,082 573,304 5.29%
  YoY % 7.39% 21.36% -3.55% -1.61% 5.26% 4.67% -
  Horiz. % 136.26% 126.89% 104.56% 108.40% 110.17% 104.67% 100.00%
PBT 29,878 74,476 34,238 15,592 24,192 21,098 9,506 21.02%
  YoY % -59.88% 117.52% 119.59% -35.55% 14.66% 121.94% -
  Horiz. % 314.29% 783.41% 360.15% 164.01% 254.47% 221.94% 100.00%
Tax -8,309 -18,213 -7,124 -6,722 -7,856 -4,825 -2,161 25.15%
  YoY % 54.38% -155.66% -5.97% 14.43% -62.81% -123.26% -
  Horiz. % 384.45% 842.69% 329.61% 311.04% 363.48% 223.26% 100.00%
NP 21,569 56,262 27,114 8,869 16,336 16,273 7,345 19.66%
  YoY % -61.66% 107.50% 205.71% -45.71% 0.39% 121.55% -
  Horiz. % 293.65% 765.96% 369.14% 120.75% 222.40% 221.55% 100.00%
NP to SH 16,345 46,741 21,180 6,250 13,476 12,558 6,685 16.06%
  YoY % -65.03% 120.69% 238.84% -53.62% 7.30% 87.85% -
  Horiz. % 244.50% 699.16% 316.81% 93.50% 201.58% 187.85% 100.00%
Tax Rate 27.81 % 24.46 % 20.81 % 43.12 % 32.47 % 22.87 % 22.73 % 3.42%
  YoY % 13.70% 17.54% -51.74% 32.80% 41.98% 0.62% -
  Horiz. % 122.35% 107.61% 91.55% 189.71% 142.85% 100.62% 100.00%
Total Cost 759,629 671,181 572,310 612,593 615,288 583,809 565,958 5.03%
  YoY % 13.18% 17.28% -6.58% -0.44% 5.39% 3.15% -
  Horiz. % 134.22% 118.59% 101.12% 108.24% 108.72% 103.15% 100.00%
Net Worth 282,486 269,808 226,177 209,910 200,397 191,513 179,320 7.86%
  YoY % 4.70% 19.29% 7.75% 4.75% 4.64% 6.80% -
  Horiz. % 157.53% 150.46% 126.13% 117.06% 111.75% 106.80% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 2,615 - 2,337 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.89% 0.00% 100.00% - - - -
Div Payout % 16.00 % - % 11.04 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 144.93% 0.00% 100.00% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 282,486 269,808 226,177 209,910 200,397 191,513 179,320 7.86%
  YoY % 4.70% 19.29% 7.75% 4.75% 4.64% 6.80% -
  Horiz. % 157.53% 150.46% 126.13% 117.06% 111.75% 106.80% 100.00%
NOSH 196,171 191,353 175,331 174,925 174,258 174,103 174,097 2.01%
  YoY % 2.52% 9.14% 0.23% 0.38% 0.09% 0.00% -
  Horiz. % 112.68% 109.91% 100.71% 100.48% 100.09% 100.00% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.76 % 7.73 % 4.52 % 1.43 % 2.59 % 2.71 % 1.28 % 13.66%
  YoY % -64.29% 71.02% 216.08% -44.79% -4.43% 111.72% -
  Horiz. % 215.62% 603.91% 353.12% 111.72% 202.34% 211.72% 100.00%
ROE 5.79 % 17.32 % 9.36 % 2.98 % 6.72 % 6.56 % 3.73 % 7.60%
  YoY % -66.57% 85.04% 214.09% -55.65% 2.44% 75.87% -
  Horiz. % 155.23% 464.34% 250.94% 79.89% 180.16% 175.87% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 398.22 380.16 341.88 355.27 362.46 344.67 329.30 3.22%
  YoY % 4.75% 11.20% -3.77% -1.98% 5.16% 4.67% -
  Horiz. % 120.93% 115.44% 103.82% 107.89% 110.07% 104.67% 100.00%
EPS 8.31 24.43 12.08 3.57 7.73 7.21 3.84 13.72%
  YoY % -65.98% 102.24% 238.38% -53.82% 7.21% 87.76% -
  Horiz. % 216.41% 636.20% 314.58% 92.97% 201.30% 187.76% 100.00%
DPS 1.33 0.00 1.33 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% - - - -
NAPS 1.4400 1.4100 1.2900 1.2000 1.1500 1.1000 1.0300 5.74%
  YoY % 2.13% 9.30% 7.50% 4.35% 4.55% 6.80% -
  Horiz. % 139.81% 136.89% 125.24% 116.50% 111.65% 106.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 204,830
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 381.39 355.14 292.64 303.40 308.36 292.97 279.89 5.29%
  YoY % 7.39% 21.36% -3.55% -1.61% 5.25% 4.67% -
  Horiz. % 136.26% 126.89% 104.56% 108.40% 110.17% 104.67% 100.00%
EPS 7.98 22.82 10.34 3.05 6.58 6.13 3.26 16.08%
  YoY % -65.03% 120.70% 239.02% -53.65% 7.34% 88.04% -
  Horiz. % 244.79% 700.00% 317.18% 93.56% 201.84% 188.04% 100.00%
DPS 1.28 0.00 1.14 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.28% 0.00% 100.00% - - - -
NAPS 1.3791 1.3172 1.1042 1.0248 0.9784 0.9350 0.8755 7.86%
  YoY % 4.70% 19.29% 7.75% 4.74% 4.64% 6.80% -
  Horiz. % 157.52% 150.45% 126.12% 117.05% 111.75% 106.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.7400 1.3300 0.6650 0.4150 0.6050 0.3900 0.3000 -
P/RPS 0.19 0.35 0.19 0.12 0.17 0.11 0.09 13.26%
  YoY % -45.71% 84.21% 58.33% -29.41% 54.55% 22.22% -
  Horiz. % 211.11% 388.89% 211.11% 133.33% 188.89% 122.22% 100.00%
P/EPS 8.88 5.44 5.50 11.61 7.82 5.41 7.81 2.16%
  YoY % 63.24% -1.09% -52.63% 48.47% 44.55% -30.73% -
  Horiz. % 113.70% 69.65% 70.42% 148.66% 100.13% 69.27% 100.00%
EY 11.26 18.37 18.17 8.61 12.78 18.50 12.80 -2.11%
  YoY % -38.70% 1.10% 111.03% -32.63% -30.92% 44.53% -
  Horiz. % 87.97% 143.52% 141.95% 67.27% 99.84% 144.53% 100.00%
DY 1.80 0.00 2.01 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.55% 0.00% 100.00% - - - -
P/NAPS 0.51 0.94 0.52 0.35 0.53 0.35 0.29 9.86%
  YoY % -45.74% 80.77% 48.57% -33.96% 51.43% 20.69% -
  Horiz. % 175.86% 324.14% 179.31% 120.69% 182.76% 120.69% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 22/11/17 24/11/16 26/11/15 26/11/14 26/11/13 28/11/12 -
Price 0.6000 1.1000 0.6300 0.4600 0.5200 0.4750 0.2900 -
P/RPS 0.15 0.29 0.18 0.13 0.14 0.14 0.09 8.88%
  YoY % -48.28% 61.11% 38.46% -7.14% 0.00% 55.56% -
  Horiz. % 166.67% 322.22% 200.00% 144.44% 155.56% 155.56% 100.00%
P/EPS 7.20 4.50 5.22 12.87 6.72 6.59 7.55 -0.79%
  YoY % 60.00% -13.79% -59.44% 91.52% 1.97% -12.72% -
  Horiz. % 95.36% 59.60% 69.14% 170.46% 89.01% 87.28% 100.00%
EY 13.89 22.21 19.17 7.77 14.87 15.19 13.24 0.80%
  YoY % -37.46% 15.86% 146.72% -47.75% -2.11% 14.73% -
  Horiz. % 104.91% 167.75% 144.79% 58.69% 112.31% 114.73% 100.00%
DY 2.22 0.00 2.12 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.72% 0.00% 100.00% - - - -
P/NAPS 0.42 0.78 0.49 0.38 0.45 0.43 0.28 6.99%
  YoY % -46.15% 59.18% 28.95% -15.56% 4.65% 53.57% -
  Horiz. % 150.00% 278.57% 175.00% 135.71% 160.71% 153.57% 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.
 


 

336  303  582  1075 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.515+0.025 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 DGB 0.1650.00 
 HSI-H8F 0.42+0.025 
 HSI-C7K 0.325-0.015 
 VELESTO 0.380.00 
 IFCAMSC 0.535+0.005 
 ISTONE 0.205-0.02 
Partners & Brokers