Highlights

[PRESTAR] YoY TTM Result on 2014-03-31 [#1]

Stock [PRESTAR]: PRESTAR RESOURCES BHD
Announcement Date 27-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -2.23%    YoY -     15.55%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 652,231 595,271 639,231 603,998 608,911 536,638 547,316 2.96%
  YoY % 9.57% -6.88% 5.83% -0.81% 13.47% -1.95% -
  Horiz. % 119.17% 108.76% 116.79% 110.36% 111.25% 98.05% 100.00%
PBT 51,139 20,170 21,879 20,410 15,386 12,431 10,311 30.56%
  YoY % 153.54% -7.81% 7.20% 32.65% 23.77% 20.56% -
  Horiz. % 495.97% 195.62% 212.19% 197.94% 149.22% 120.56% 100.00%
Tax -12,301 -6,352 -7,229 -4,759 -1,919 -3,434 -1,462 42.57%
  YoY % -93.66% 12.13% -51.90% -147.99% 44.12% -134.88% -
  Horiz. % 841.38% 434.47% 494.46% 325.51% 131.26% 234.88% 100.00%
NP 38,838 13,818 14,650 15,651 13,467 8,997 8,849 27.93%
  YoY % 181.07% -5.68% -6.40% 16.22% 49.68% 1.67% -
  Horiz. % 438.90% 156.15% 165.56% 176.87% 152.19% 101.67% 100.00%
NP to SH 30,478 11,210 12,044 11,933 10,327 5,844 3,852 41.12%
  YoY % 171.88% -6.92% 0.93% 15.55% 76.71% 51.71% -
  Horiz. % 791.23% 291.02% 312.67% 309.79% 268.09% 151.71% 100.00%
Tax Rate 24.05 % 31.49 % 33.04 % 23.32 % 12.47 % 27.62 % 14.18 % 9.20%
  YoY % -23.63% -4.69% 41.68% 87.01% -54.85% 94.78% -
  Horiz. % 169.61% 222.07% 233.00% 164.46% 87.94% 194.78% 100.00%
Total Cost 613,393 581,453 624,581 588,347 595,444 527,641 538,467 2.19%
  YoY % 5.49% -6.91% 6.16% -1.19% 12.85% -2.01% -
  Horiz. % 113.91% 107.98% 115.99% 109.26% 110.58% 97.99% 100.00%
Net Worth 247,582 217,068 207,651 196,209 184,734 177,968 170,383 6.42%
  YoY % 14.06% 4.54% 5.83% 6.21% 3.80% 4.45% -
  Horiz. % 145.31% 127.40% 121.87% 115.16% 108.42% 104.45% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 5,277 3,502 3,495 3,482 1,047 1,742 1,734 20.36%
  YoY % 50.70% 0.19% 0.37% 232.47% -39.90% 0.48% -
  Horiz. % 304.25% 201.90% 201.50% 200.77% 60.39% 100.48% 100.00%
Div Payout % 17.32 % 31.24 % 29.02 % 29.18 % 10.14 % 29.82 % 45.03 % -14.71%
  YoY % -44.56% 7.65% -0.55% 187.77% -66.00% -33.78% -
  Horiz. % 38.46% 69.38% 64.45% 64.80% 22.52% 66.22% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 247,582 217,068 207,651 196,209 184,734 177,968 170,383 6.42%
  YoY % 14.06% 4.54% 5.83% 6.21% 3.80% 4.45% -
  Horiz. % 145.31% 127.40% 121.87% 115.16% 108.42% 104.45% 100.00%
NOSH 186,152 175,055 174,496 173,636 174,277 176,206 173,860 1.14%
  YoY % 6.34% 0.32% 0.50% -0.37% -1.09% 1.35% -
  Horiz. % 107.07% 100.69% 100.37% 99.87% 100.24% 101.35% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.95 % 2.32 % 2.29 % 2.59 % 2.21 % 1.68 % 1.62 % 24.19%
  YoY % 156.47% 1.31% -11.58% 17.19% 31.55% 3.70% -
  Horiz. % 367.28% 143.21% 141.36% 159.88% 136.42% 103.70% 100.00%
ROE 12.31 % 5.16 % 5.80 % 6.08 % 5.59 % 3.28 % 2.26 % 32.61%
  YoY % 138.57% -11.03% -4.61% 8.77% 70.43% 45.13% -
  Horiz. % 544.69% 228.32% 256.64% 269.03% 247.35% 145.13% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 350.37 340.05 366.33 347.85 349.39 304.55 314.80 1.80%
  YoY % 3.03% -7.17% 5.31% -0.44% 14.72% -3.26% -
  Horiz. % 111.30% 108.02% 116.37% 110.50% 110.99% 96.74% 100.00%
EPS 16.37 6.40 6.90 6.87 5.93 3.32 2.22 39.47%
  YoY % 155.78% -7.25% 0.44% 15.85% 78.61% 49.55% -
  Horiz. % 737.39% 288.29% 310.81% 309.46% 267.12% 149.55% 100.00%
DPS 2.84 2.00 2.00 2.00 0.60 1.00 1.00 18.98%
  YoY % 42.00% 0.00% 0.00% 233.33% -40.00% 0.00% -
  Horiz. % 284.00% 200.00% 200.00% 200.00% 60.00% 100.00% 100.00%
NAPS 1.3300 1.2400 1.1900 1.1300 1.0600 1.0100 0.9800 5.22%
  YoY % 7.26% 4.20% 5.31% 6.60% 4.95% 3.06% -
  Horiz. % 135.71% 126.53% 121.43% 115.31% 108.16% 103.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 204,830
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 318.42 290.62 312.08 294.88 297.28 261.99 267.20 2.96%
  YoY % 9.57% -6.88% 5.83% -0.81% 13.47% -1.95% -
  Horiz. % 119.17% 108.76% 116.80% 110.36% 111.26% 98.05% 100.00%
EPS 14.88 5.47 5.88 5.83 5.04 2.85 1.88 41.13%
  YoY % 172.03% -6.97% 0.86% 15.67% 76.84% 51.60% -
  Horiz. % 791.49% 290.96% 312.77% 310.11% 268.09% 151.60% 100.00%
DPS 2.58 1.71 1.71 1.70 0.51 0.85 0.85 20.31%
  YoY % 50.88% 0.00% 0.59% 233.33% -40.00% 0.00% -
  Horiz. % 303.53% 201.18% 201.18% 200.00% 60.00% 100.00% 100.00%
NAPS 1.2087 1.0597 1.0138 0.9579 0.9019 0.8689 0.8318 6.42%
  YoY % 14.06% 4.53% 5.84% 6.21% 3.80% 4.46% -
  Horiz. % 145.31% 127.40% 121.88% 115.16% 108.43% 104.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.8950 0.4800 0.5050 0.5400 0.2900 0.3700 0.4600 -
P/RPS 0.26 0.14 0.14 0.16 0.08 0.12 0.15 9.59%
  YoY % 85.71% 0.00% -12.50% 100.00% -33.33% -20.00% -
  Horiz. % 173.33% 93.33% 93.33% 106.67% 53.33% 80.00% 100.00%
P/EPS 5.47 7.50 7.32 7.86 4.89 11.16 20.76 -19.92%
  YoY % -27.07% 2.46% -6.87% 60.74% -56.18% -46.24% -
  Horiz. % 26.35% 36.13% 35.26% 37.86% 23.55% 53.76% 100.00%
EY 18.29 13.34 13.67 12.73 20.43 8.96 4.82 24.86%
  YoY % 37.11% -2.41% 7.38% -37.69% 128.01% 85.89% -
  Horiz. % 379.46% 276.76% 283.61% 264.11% 423.86% 185.89% 100.00%
DY 3.17 4.17 3.96 3.70 2.07 2.70 2.17 6.51%
  YoY % -23.98% 5.30% 7.03% 78.74% -23.33% 24.42% -
  Horiz. % 146.08% 192.17% 182.49% 170.51% 95.39% 124.42% 100.00%
P/NAPS 0.67 0.39 0.42 0.48 0.27 0.37 0.47 6.08%
  YoY % 71.79% -7.14% -12.50% 77.78% -27.03% -21.28% -
  Horiz. % 142.55% 82.98% 89.36% 102.13% 57.45% 78.72% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 24/05/16 26/05/15 27/05/14 21/05/13 23/05/12 25/05/11 -
Price 1.2000 0.5550 0.5050 0.6000 0.3800 0.3300 0.4400 -
P/RPS 0.34 0.16 0.14 0.17 0.11 0.11 0.14 15.92%
  YoY % 112.50% 14.29% -17.65% 54.55% 0.00% -21.43% -
  Horiz. % 242.86% 114.29% 100.00% 121.43% 78.57% 78.57% 100.00%
P/EPS 7.33 8.67 7.32 8.73 6.41 9.95 19.86 -15.29%
  YoY % -15.46% 18.44% -16.15% 36.19% -35.58% -49.90% -
  Horiz. % 36.91% 43.66% 36.86% 43.96% 32.28% 50.10% 100.00%
EY 13.64 11.54 13.67 11.45 15.59 10.05 5.04 18.03%
  YoY % 18.20% -15.58% 19.39% -26.56% 55.12% 99.40% -
  Horiz. % 270.63% 228.97% 271.23% 227.18% 309.33% 199.40% 100.00%
DY 2.36 3.60 3.96 3.33 1.58 3.03 2.27 0.65%
  YoY % -34.44% -9.09% 18.92% 110.76% -47.85% 33.48% -
  Horiz. % 103.96% 158.59% 174.45% 146.70% 69.60% 133.48% 100.00%
P/NAPS 0.90 0.45 0.42 0.53 0.36 0.33 0.45 12.23%
  YoY % 100.00% 7.14% -20.75% 47.22% 9.09% -26.67% -
  Horiz. % 200.00% 100.00% 93.33% 117.78% 80.00% 73.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
7. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
8. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
PARTNERS & BROKERS