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.
 


 

247  290  529  1208 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.36-0.15 
 HSI-H8K 0.16+0.05 
 TDM 0.32+0.02 
 SUPERMX 1.43+0.12 
 HUBLINE 0.05+0.005 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers