Highlights

[PRESTAR] YoY TTM 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 -     -21.56%    YoY -     -53.28%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 782,171 717,498 600,385 622,480 624,194 607,759 558,284 5.78%
  YoY % 9.01% 19.51% -3.55% -0.27% 2.70% 8.86% -
  Horiz. % 140.10% 128.52% 107.54% 111.50% 111.81% 108.86% 100.00%
PBT 34,368 70,010 34,086 16,462 22,649 19,387 9,537 23.81%
  YoY % -50.91% 105.39% 107.06% -27.32% 16.83% 103.28% -
  Horiz. % 360.36% 734.09% 357.41% 172.61% 237.49% 203.28% 100.00%
Tax -9,659 -17,463 -7,249 -7,022 -6,359 -2,787 -2,293 27.07%
  YoY % 44.69% -140.90% -3.23% -10.43% -128.17% -21.54% -
  Horiz. % 421.24% 761.58% 316.14% 306.24% 277.32% 121.54% 100.00%
NP 24,709 52,547 26,837 9,440 16,290 16,600 7,244 22.68%
  YoY % -52.98% 95.80% 184.29% -42.05% -1.87% 129.16% -
  Horiz. % 341.10% 725.39% 370.47% 130.31% 224.88% 229.16% 100.00%
NP to SH 20,329 43,511 21,856 6,890 12,893 12,106 6,116 22.15%
  YoY % -53.28% 99.08% 217.21% -46.56% 6.50% 97.94% -
  Horiz. % 332.39% 711.43% 357.36% 112.66% 210.81% 197.94% 100.00%
Tax Rate 28.10 % 24.94 % 21.27 % 42.66 % 28.08 % 14.38 % 24.04 % 2.63%
  YoY % 12.67% 17.25% -50.14% 51.92% 95.27% -40.18% -
  Horiz. % 116.89% 103.74% 88.48% 177.45% 116.81% 59.82% 100.00%
Total Cost 757,462 664,951 573,548 613,040 607,904 591,159 551,040 5.44%
  YoY % 13.91% 15.94% -6.44% 0.84% 2.83% 7.28% -
  Horiz. % 137.46% 120.67% 104.08% 111.25% 110.32% 107.28% 100.00%
Net Worth 282,486 275,895 226,333 203,199 201,150 192,049 178,917 7.91%
  YoY % 2.39% 21.90% 11.38% 1.02% 4.74% 7.34% -
  Horiz. % 157.89% 154.20% 126.50% 113.57% 112.43% 107.34% 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 7,880 3,522 5,256 3,495 3,482 1,047 1,742 28.58%
  YoY % 123.70% -32.98% 50.39% 0.37% 232.47% -39.90% -
  Horiz. % 452.17% 202.13% 301.61% 200.55% 199.82% 60.10% 100.00%
Div Payout % 38.77 % 8.10 % 24.05 % 50.73 % 27.01 % 8.65 % 28.50 % 5.26%
  YoY % 378.64% -66.32% -52.59% 87.82% 212.25% -69.65% -
  Horiz. % 136.04% 28.42% 84.39% 178.00% 94.77% 30.35% 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 282,486 275,895 226,333 203,199 201,150 192,049 178,917 7.91%
  YoY % 2.39% 21.90% 11.38% 1.02% 4.74% 7.34% -
  Horiz. % 157.89% 154.20% 126.50% 113.57% 112.43% 107.34% 100.00%
NOSH 196,171 195,670 175,452 169,333 174,913 174,590 173,706 2.05%
  YoY % 0.26% 11.52% 3.61% -3.19% 0.19% 0.51% -
  Horiz. % 112.93% 112.64% 101.01% 97.48% 100.69% 100.51% 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 3.16 % 7.32 % 4.47 % 1.52 % 2.61 % 2.73 % 1.30 % 15.95%
  YoY % -56.83% 63.76% 194.08% -41.76% -4.40% 110.00% -
  Horiz. % 243.08% 563.08% 343.85% 116.92% 200.77% 210.00% 100.00%
ROE 7.20 % 15.77 % 9.66 % 3.39 % 6.41 % 6.30 % 3.42 % 13.20%
  YoY % -54.34% 63.25% 184.96% -47.11% 1.75% 84.21% -
  Horiz. % 210.53% 461.11% 282.46% 99.12% 187.43% 184.21% 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 398.72 366.69 342.19 367.61 356.86 348.11 321.40 3.66%
  YoY % 8.73% 7.16% -6.91% 3.01% 2.51% 8.31% -
  Horiz. % 124.06% 114.09% 106.47% 114.38% 111.03% 108.31% 100.00%
EPS 10.36 22.24 12.46 4.07 7.37 6.93 3.52 19.70%
  YoY % -53.42% 78.49% 206.14% -44.78% 6.35% 96.87% -
  Horiz. % 294.32% 631.82% 353.98% 115.62% 209.38% 196.88% 100.00%
DPS 4.00 1.80 3.00 2.06 2.00 0.60 1.00 25.98%
  YoY % 122.22% -40.00% 45.63% 3.00% 233.33% -40.00% -
  Horiz. % 400.00% 180.00% 300.00% 206.00% 200.00% 60.00% 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 381.86 350.29 293.11 303.90 304.74 296.71 272.56 5.78%
  YoY % 9.01% 19.51% -3.55% -0.28% 2.71% 8.86% -
  Horiz. % 140.10% 128.52% 107.54% 111.50% 111.81% 108.86% 100.00%
EPS 9.92 21.24 10.67 3.36 6.29 5.91 2.99 22.11%
  YoY % -53.30% 99.06% 217.56% -46.58% 6.43% 97.66% -
  Horiz. % 331.77% 710.37% 356.86% 112.37% 210.37% 197.66% 100.00%
DPS 3.85 1.72 2.57 1.71 1.70 0.51 0.85 28.61%
  YoY % 123.84% -33.07% 50.29% 0.59% 233.33% -40.00% -
  Horiz. % 452.94% 202.35% 302.35% 201.18% 200.00% 60.00% 100.00%
NAPS 1.3791 1.3469 1.1050 0.9920 0.9820 0.9376 0.8735 7.90%
  YoY % 2.39% 21.89% 11.39% 1.02% 4.74% 7.34% -
  Horiz. % 157.88% 154.20% 126.50% 113.57% 112.42% 107.34% 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 0.36 0.19 0.11 0.17 0.11 0.09 13.26%
  YoY % -47.22% 89.47% 72.73% -35.29% 54.55% 22.22% -
  Horiz. % 211.11% 400.00% 211.11% 122.22% 188.89% 122.22% 100.00%
P/EPS 7.14 5.98 5.34 10.20 8.21 5.62 8.52 -2.90%
  YoY % 19.40% 11.99% -47.65% 24.24% 46.09% -34.04% -
  Horiz. % 83.80% 70.19% 62.68% 119.72% 96.36% 65.96% 100.00%
EY 14.00 16.72 18.73 9.80 12.18 17.78 11.74 2.98%
  YoY % -16.27% -10.73% 91.12% -19.54% -31.50% 51.45% -
  Horiz. % 119.25% 142.42% 159.54% 83.48% 103.75% 151.45% 100.00%
DY 5.41 1.35 4.51 4.97 3.31 1.54 3.33 8.42%
  YoY % 300.74% -70.07% -9.26% 50.15% 114.94% -53.75% -
  Horiz. % 162.46% 40.54% 135.44% 149.25% 99.40% 46.25% 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 0.30 0.18 0.13 0.15 0.14 0.09 8.88%
  YoY % -50.00% 66.67% 38.46% -13.33% 7.14% 55.56% -
  Horiz. % 166.67% 333.33% 200.00% 144.44% 166.67% 155.56% 100.00%
P/EPS 5.79 4.95 5.06 11.31 7.05 6.85 8.24 -5.71%
  YoY % 16.97% -2.17% -55.26% 60.43% 2.92% -16.87% -
  Horiz. % 70.27% 60.07% 61.41% 137.26% 85.56% 83.13% 100.00%
EY 17.27 20.22 19.77 8.85 14.18 14.60 12.14 6.05%
  YoY % -14.59% 2.28% 123.39% -37.59% -2.88% 20.26% -
  Horiz. % 142.26% 166.56% 162.85% 72.90% 116.80% 120.26% 100.00%
DY 6.67 1.64 4.76 4.49 3.85 1.26 3.45 11.61%
  YoY % 306.71% -65.55% 6.01% 16.62% 205.56% -63.48% -
  Horiz. % 193.33% 47.54% 137.97% 130.14% 111.59% 36.52% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers