Highlights

[PRESTAR] YoY TTM Result on 2013-03-31 [#1]

Stock [PRESTAR]: PRESTAR RESOURCES BHD
Announcement Date 21-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     34.10%    YoY -     76.71%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 595,271 639,231 603,998 608,911 536,638 547,316 501,260 2.90%
  YoY % -6.88% 5.83% -0.81% 13.47% -1.95% 9.19% -
  Horiz. % 118.75% 127.52% 120.50% 121.48% 107.06% 109.19% 100.00%
PBT 20,170 21,879 20,410 15,386 12,431 10,311 38,864 -10.35%
  YoY % -7.81% 7.20% 32.65% 23.77% 20.56% -73.47% -
  Horiz. % 51.90% 56.30% 52.52% 39.59% 31.99% 26.53% 100.00%
Tax -6,352 -7,229 -4,759 -1,919 -3,434 -1,462 -10,087 -7.41%
  YoY % 12.13% -51.90% -147.99% 44.12% -134.88% 85.51% -
  Horiz. % 62.97% 71.67% 47.18% 19.02% 34.04% 14.49% 100.00%
NP 13,818 14,650 15,651 13,467 8,997 8,849 28,777 -11.50%
  YoY % -5.68% -6.40% 16.22% 49.68% 1.67% -69.25% -
  Horiz. % 48.02% 50.91% 54.39% 46.80% 31.26% 30.75% 100.00%
NP to SH 11,210 12,044 11,933 10,327 5,844 3,852 18,834 -8.28%
  YoY % -6.92% 0.93% 15.55% 76.71% 51.71% -79.55% -
  Horiz. % 59.52% 63.95% 63.36% 54.83% 31.03% 20.45% 100.00%
Tax Rate 31.49 % 33.04 % 23.32 % 12.47 % 27.62 % 14.18 % 25.95 % 3.27%
  YoY % -4.69% 41.68% 87.01% -54.85% 94.78% -45.36% -
  Horiz. % 121.35% 127.32% 89.87% 48.05% 106.44% 54.64% 100.00%
Total Cost 581,453 624,581 588,347 595,444 527,641 538,467 472,483 3.52%
  YoY % -6.91% 6.16% -1.19% 12.85% -2.01% 13.97% -
  Horiz. % 123.06% 132.19% 124.52% 126.02% 111.67% 113.97% 100.00%
Net Worth 217,068 207,651 196,209 184,734 177,968 170,383 172,390 3.91%
  YoY % 4.54% 5.83% 6.21% 3.80% 4.45% -1.16% -
  Horiz. % 125.92% 120.45% 113.82% 107.16% 103.24% 98.84% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 3,502 3,495 3,482 1,047 1,742 1,734 2,607 5.03%
  YoY % 0.19% 0.37% 232.47% -39.90% 0.48% -33.48% -
  Horiz. % 134.31% 134.05% 133.56% 40.17% 66.84% 66.52% 100.00%
Div Payout % 31.24 % 29.02 % 29.18 % 10.14 % 29.82 % 45.03 % 13.84 % 14.52%
  YoY % 7.65% -0.55% 187.77% -66.00% -33.78% 225.36% -
  Horiz. % 225.72% 209.68% 210.84% 73.27% 215.46% 325.36% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 217,068 207,651 196,209 184,734 177,968 170,383 172,390 3.91%
  YoY % 4.54% 5.83% 6.21% 3.80% 4.45% -1.16% -
  Horiz. % 125.92% 120.45% 113.82% 107.16% 103.24% 98.84% 100.00%
NOSH 175,055 174,496 173,636 174,277 176,206 173,860 174,131 0.09%
  YoY % 0.32% 0.50% -0.37% -1.09% 1.35% -0.16% -
  Horiz. % 100.53% 100.21% 99.72% 100.08% 101.19% 99.84% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.32 % 2.29 % 2.59 % 2.21 % 1.68 % 1.62 % 5.74 % -14.00%
  YoY % 1.31% -11.58% 17.19% 31.55% 3.70% -71.78% -
  Horiz. % 40.42% 39.90% 45.12% 38.50% 29.27% 28.22% 100.00%
ROE 5.16 % 5.80 % 6.08 % 5.59 % 3.28 % 2.26 % 10.93 % -11.75%
  YoY % -11.03% -4.61% 8.77% 70.43% 45.13% -79.32% -
  Horiz. % 47.21% 53.06% 55.63% 51.14% 30.01% 20.68% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 340.05 366.33 347.85 349.39 304.55 314.80 287.86 2.81%
  YoY % -7.17% 5.31% -0.44% 14.72% -3.26% 9.36% -
  Horiz. % 118.13% 127.26% 120.84% 121.37% 105.80% 109.36% 100.00%
EPS 6.40 6.90 6.87 5.93 3.32 2.22 10.82 -8.37%
  YoY % -7.25% 0.44% 15.85% 78.61% 49.55% -79.48% -
  Horiz. % 59.15% 63.77% 63.49% 54.81% 30.68% 20.52% 100.00%
DPS 2.00 2.00 2.00 0.60 1.00 1.00 1.50 4.91%
  YoY % 0.00% 0.00% 233.33% -40.00% 0.00% -33.33% -
  Horiz. % 133.33% 133.33% 133.33% 40.00% 66.67% 66.67% 100.00%
NAPS 1.2400 1.1900 1.1300 1.0600 1.0100 0.9800 0.9900 3.82%
  YoY % 4.20% 5.31% 6.60% 4.95% 3.06% -1.01% -
  Horiz. % 125.25% 120.20% 114.14% 107.07% 102.02% 98.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 204,830
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 290.62 312.08 294.88 297.28 261.99 267.20 244.72 2.90%
  YoY % -6.88% 5.83% -0.81% 13.47% -1.95% 9.19% -
  Horiz. % 118.76% 127.53% 120.50% 121.48% 107.06% 109.19% 100.00%
EPS 5.47 5.88 5.83 5.04 2.85 1.88 9.19 -8.28%
  YoY % -6.97% 0.86% 15.67% 76.84% 51.60% -79.54% -
  Horiz. % 59.52% 63.98% 63.44% 54.84% 31.01% 20.46% 100.00%
DPS 1.71 1.71 1.70 0.51 0.85 0.85 1.27 5.08%
  YoY % 0.00% 0.59% 233.33% -40.00% 0.00% -33.07% -
  Horiz. % 134.65% 134.65% 133.86% 40.16% 66.93% 66.93% 100.00%
NAPS 1.0597 1.0138 0.9579 0.9019 0.8689 0.8318 0.8416 3.91%
  YoY % 4.53% 5.84% 6.21% 3.80% 4.46% -1.16% -
  Horiz. % 125.91% 120.46% 113.82% 107.16% 103.24% 98.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.4800 0.5050 0.5400 0.2900 0.3700 0.4600 0.5100 -
P/RPS 0.14 0.14 0.16 0.08 0.12 0.15 0.18 -4.10%
  YoY % 0.00% -12.50% 100.00% -33.33% -20.00% -16.67% -
  Horiz. % 77.78% 77.78% 88.89% 44.44% 66.67% 83.33% 100.00%
P/EPS 7.50 7.32 7.86 4.89 11.16 20.76 4.72 8.02%
  YoY % 2.46% -6.87% 60.74% -56.18% -46.24% 339.83% -
  Horiz. % 158.90% 155.08% 166.53% 103.60% 236.44% 439.83% 100.00%
EY 13.34 13.67 12.73 20.43 8.96 4.82 21.21 -7.43%
  YoY % -2.41% 7.38% -37.69% 128.01% 85.89% -77.27% -
  Horiz. % 62.89% 64.45% 60.02% 96.32% 42.24% 22.73% 100.00%
DY 4.17 3.96 3.70 2.07 2.70 2.17 2.94 5.99%
  YoY % 5.30% 7.03% 78.74% -23.33% 24.42% -26.19% -
  Horiz. % 141.84% 134.69% 125.85% 70.41% 91.84% 73.81% 100.00%
P/NAPS 0.39 0.42 0.48 0.27 0.37 0.47 0.52 -4.68%
  YoY % -7.14% -12.50% 77.78% -27.03% -21.28% -9.62% -
  Horiz. % 75.00% 80.77% 92.31% 51.92% 71.15% 90.38% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 26/05/15 27/05/14 21/05/13 23/05/12 25/05/11 27/05/10 -
Price 0.5550 0.5050 0.6000 0.3800 0.3300 0.4400 0.5100 -
P/RPS 0.16 0.14 0.17 0.11 0.11 0.14 0.18 -1.94%
  YoY % 14.29% -17.65% 54.55% 0.00% -21.43% -22.22% -
  Horiz. % 88.89% 77.78% 94.44% 61.11% 61.11% 77.78% 100.00%
P/EPS 8.67 7.32 8.73 6.41 9.95 19.86 4.72 10.66%
  YoY % 18.44% -16.15% 36.19% -35.58% -49.90% 320.76% -
  Horiz. % 183.69% 155.08% 184.96% 135.81% 210.81% 420.76% 100.00%
EY 11.54 13.67 11.45 15.59 10.05 5.04 21.21 -9.64%
  YoY % -15.58% 19.39% -26.56% 55.12% 99.40% -76.24% -
  Horiz. % 54.41% 64.45% 53.98% 73.50% 47.38% 23.76% 100.00%
DY 3.60 3.96 3.33 1.58 3.03 2.27 2.94 3.43%
  YoY % -9.09% 18.92% 110.76% -47.85% 33.48% -22.79% -
  Horiz. % 122.45% 134.69% 113.27% 53.74% 103.06% 77.21% 100.00%
P/NAPS 0.45 0.42 0.53 0.36 0.33 0.45 0.52 -2.38%
  YoY % 7.14% -20.75% 47.22% 9.09% -26.67% -13.46% -
  Horiz. % 86.54% 80.77% 101.92% 69.23% 63.46% 86.54% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers