Highlights

[PRESTAR] YoY TTM Result on 2012-09-30 [#3]

Stock [PRESTAR]: PRESTAR RESOURCES BHD
Announcement Date 28-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     21.23%    YoY -     10.00%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 622,480 624,194 607,759 558,284 541,053 552,403 424,002 6.61%
  YoY % -0.27% 2.70% 8.86% 3.18% -2.05% 30.28% -
  Horiz. % 146.81% 147.21% 143.34% 131.67% 127.61% 130.28% 100.00%
PBT 16,462 22,649 19,387 9,537 10,537 25,868 -13,049 -
  YoY % -27.32% 16.83% 103.28% -9.49% -59.27% 298.24% -
  Horiz. % -126.16% -173.57% -148.57% -73.09% -80.75% -198.24% 100.00%
Tax -7,022 -6,359 -2,787 -2,293 -1,287 -7,110 -69 116.00%
  YoY % -10.43% -128.17% -21.54% -78.17% 81.90% -10,204.35% -
  Horiz. % 10,176.81% 9,215.94% 4,039.13% 3,323.19% 1,865.22% 10,304.35% 100.00%
NP 9,440 16,290 16,600 7,244 9,250 18,758 -13,118 -
  YoY % -42.05% -1.87% 129.16% -21.69% -50.69% 242.99% -
  Horiz. % -71.96% -124.18% -126.54% -55.22% -70.51% -142.99% 100.00%
NP to SH 6,890 12,893 12,106 6,116 5,560 11,622 -17,002 -
  YoY % -46.56% 6.50% 97.94% 10.00% -52.16% 168.36% -
  Horiz. % -40.52% -75.83% -71.20% -35.97% -32.70% -68.36% 100.00%
Tax Rate 42.66 % 28.08 % 14.38 % 24.04 % 12.21 % 27.49 % - % -
  YoY % 51.92% 95.27% -40.18% 96.89% -55.58% 0.00% -
  Horiz. % 155.18% 102.15% 52.31% 87.45% 44.42% 100.00% -
Total Cost 613,040 607,904 591,159 551,040 531,803 533,645 437,120 5.80%
  YoY % 0.84% 2.83% 7.28% 3.62% -0.35% 22.08% -
  Horiz. % 140.25% 139.07% 135.24% 126.06% 121.66% 122.08% 100.00%
Net Worth 203,199 201,150 192,049 178,917 176,188 169,950 163,637 3.67%
  YoY % 1.02% 4.74% 7.34% 1.55% 3.67% 3.86% -
  Horiz. % 124.18% 122.92% 117.36% 109.34% 107.67% 103.86% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 3,495 3,482 1,047 1,742 1,734 2,607 2,612 4.97%
  YoY % 0.37% 232.47% -39.90% 0.48% -33.48% -0.19% -
  Horiz. % 133.79% 133.30% 40.09% 66.71% 66.40% 99.81% 100.00%
Div Payout % 50.73 % 27.01 % 8.65 % 28.50 % 31.20 % 22.44 % - % -
  YoY % 87.82% 212.25% -69.65% -8.65% 39.04% 0.00% -
  Horiz. % 226.07% 120.37% 38.55% 127.01% 139.04% 100.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 203,199 201,150 192,049 178,917 176,188 169,950 163,637 3.67%
  YoY % 1.02% 4.74% 7.34% 1.55% 3.67% 3.86% -
  Horiz. % 124.18% 122.92% 117.36% 109.34% 107.67% 103.86% 100.00%
NOSH 169,333 174,913 174,590 173,706 174,444 171,666 174,082 -0.46%
  YoY % -3.19% 0.19% 0.51% -0.42% 1.62% -1.39% -
  Horiz. % 97.27% 100.48% 100.29% 99.78% 100.21% 98.61% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.52 % 2.61 % 2.73 % 1.30 % 1.71 % 3.40 % -3.09 % -
  YoY % -41.76% -4.40% 110.00% -23.98% -49.71% 210.03% -
  Horiz. % -49.19% -84.47% -88.35% -42.07% -55.34% -110.03% 100.00%
ROE 3.39 % 6.41 % 6.30 % 3.42 % 3.16 % 6.84 % -10.39 % -
  YoY % -47.11% 1.75% 84.21% 8.23% -53.80% 165.83% -
  Horiz. % -32.63% -61.69% -60.64% -32.92% -30.41% -65.83% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 367.61 356.86 348.11 321.40 310.16 321.79 243.56 7.10%
  YoY % 3.01% 2.51% 8.31% 3.62% -3.61% 32.12% -
  Horiz. % 150.93% 146.52% 142.93% 131.96% 127.34% 132.12% 100.00%
EPS 4.07 7.37 6.93 3.52 3.19 6.77 -9.77 -
  YoY % -44.78% 6.35% 96.87% 10.34% -52.88% 169.29% -
  Horiz. % -41.66% -75.43% -70.93% -36.03% -32.65% -69.29% 100.00%
DPS 2.06 2.00 0.60 1.00 1.00 1.50 1.50 5.43%
  YoY % 3.00% 233.33% -40.00% 0.00% -33.33% 0.00% -
  Horiz. % 137.33% 133.33% 40.00% 66.67% 66.67% 100.00% 100.00%
NAPS 1.2000 1.1500 1.1000 1.0300 1.0100 0.9900 0.9400 4.15%
  YoY % 4.35% 4.55% 6.80% 1.98% 2.02% 5.32% -
  Horiz. % 127.66% 122.34% 117.02% 109.57% 107.45% 105.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 204,830
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 303.90 304.74 296.71 272.56 264.15 269.69 207.00 6.61%
  YoY % -0.28% 2.71% 8.86% 3.18% -2.05% 30.29% -
  Horiz. % 146.81% 147.22% 143.34% 131.67% 127.61% 130.29% 100.00%
EPS 3.36 6.29 5.91 2.99 2.71 5.67 -8.30 -
  YoY % -46.58% 6.43% 97.66% 10.33% -52.20% 168.31% -
  Horiz. % -40.48% -75.78% -71.20% -36.02% -32.65% -68.31% 100.00%
DPS 1.71 1.70 0.51 0.85 0.85 1.27 1.28 4.94%
  YoY % 0.59% 233.33% -40.00% 0.00% -33.07% -0.78% -
  Horiz. % 133.59% 132.81% 39.84% 66.41% 66.41% 99.22% 100.00%
NAPS 0.9920 0.9820 0.9376 0.8735 0.8602 0.8297 0.7989 3.67%
  YoY % 1.02% 4.74% 7.34% 1.55% 3.68% 3.86% -
  Horiz. % 124.17% 122.92% 117.36% 109.34% 107.67% 103.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.4150 0.6050 0.3900 0.3000 0.3400 0.4700 0.4500 -
P/RPS 0.11 0.17 0.11 0.09 0.11 0.15 0.18 -7.88%
  YoY % -35.29% 54.55% 22.22% -18.18% -26.67% -16.67% -
  Horiz. % 61.11% 94.44% 61.11% 50.00% 61.11% 83.33% 100.00%
P/EPS 10.20 8.21 5.62 8.52 10.67 6.94 -4.61 -
  YoY % 24.24% 46.09% -34.04% -20.15% 53.75% 250.54% -
  Horiz. % -221.26% -178.09% -121.91% -184.82% -231.45% -150.54% 100.00%
EY 9.80 12.18 17.78 11.74 9.37 14.40 -21.70 -
  YoY % -19.54% -31.50% 51.45% 25.29% -34.93% 166.36% -
  Horiz. % -45.16% -56.13% -81.94% -54.10% -43.18% -66.36% 100.00%
DY 4.97 3.31 1.54 3.33 2.94 3.19 3.33 6.90%
  YoY % 50.15% 114.94% -53.75% 13.27% -7.84% -4.20% -
  Horiz. % 149.25% 99.40% 46.25% 100.00% 88.29% 95.80% 100.00%
P/NAPS 0.35 0.53 0.35 0.29 0.34 0.47 0.48 -5.13%
  YoY % -33.96% 51.43% 20.69% -14.71% -27.66% -2.08% -
  Horiz. % 72.92% 110.42% 72.92% 60.42% 70.83% 97.92% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 26/11/13 28/11/12 23/11/11 25/11/10 13/11/09 -
Price 0.4600 0.5200 0.4750 0.2900 0.3700 0.4900 0.4700 -
P/RPS 0.13 0.15 0.14 0.09 0.12 0.15 0.19 -6.13%
  YoY % -13.33% 7.14% 55.56% -25.00% -20.00% -21.05% -
  Horiz. % 68.42% 78.95% 73.68% 47.37% 63.16% 78.95% 100.00%
P/EPS 11.31 7.05 6.85 8.24 11.61 7.24 -4.81 -
  YoY % 60.43% 2.92% -16.87% -29.03% 60.36% 250.52% -
  Horiz. % -235.14% -146.57% -142.41% -171.31% -241.37% -150.52% 100.00%
EY 8.85 14.18 14.60 12.14 8.61 13.82 -20.78 -
  YoY % -37.59% -2.88% 20.26% 41.00% -37.70% 166.51% -
  Horiz. % -42.59% -68.24% -70.26% -58.42% -41.43% -66.51% 100.00%
DY 4.49 3.85 1.26 3.45 2.70 3.06 3.19 5.86%
  YoY % 16.62% 205.56% -63.48% 27.78% -11.76% -4.08% -
  Horiz. % 140.75% 120.69% 39.50% 108.15% 84.64% 95.92% 100.00%
P/NAPS 0.38 0.45 0.43 0.28 0.37 0.49 0.50 -4.47%
  YoY % -15.56% 4.65% 53.57% -24.32% -24.49% -2.00% -
  Horiz. % 76.00% 90.00% 86.00% 56.00% 74.00% 98.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers