Highlights

[PRESTAR] YoY TTM Result on 2015-03-31 [#1]

Stock [PRESTAR]: PRESTAR RESOURCES BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -2.15%    YoY -     0.93%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 758,683 652,231 595,271 639,231 603,998 608,911 536,638 5.94%
  YoY % 16.32% 9.57% -6.88% 5.83% -0.81% 13.47% -
  Horiz. % 141.38% 121.54% 110.93% 119.12% 112.55% 113.47% 100.00%
PBT 63,437 51,139 20,170 21,879 20,410 15,386 12,431 31.20%
  YoY % 24.05% 153.54% -7.81% 7.20% 32.65% 23.77% -
  Horiz. % 510.31% 411.38% 162.26% 176.00% 164.19% 123.77% 100.00%
Tax -15,966 -12,301 -6,352 -7,229 -4,759 -1,919 -3,434 29.18%
  YoY % -29.79% -93.66% 12.13% -51.90% -147.99% 44.12% -
  Horiz. % 464.94% 358.21% 184.97% 210.51% 138.58% 55.88% 100.00%
NP 47,471 38,838 13,818 14,650 15,651 13,467 8,997 31.93%
  YoY % 22.23% 181.07% -5.68% -6.40% 16.22% 49.68% -
  Horiz. % 527.63% 431.68% 153.58% 162.83% 173.96% 149.68% 100.00%
NP to SH 40,879 30,478 11,210 12,044 11,933 10,327 5,844 38.27%
  YoY % 34.13% 171.88% -6.92% 0.93% 15.55% 76.71% -
  Horiz. % 699.50% 521.53% 191.82% 206.09% 204.19% 176.71% 100.00%
Tax Rate 25.17 % 24.05 % 31.49 % 33.04 % 23.32 % 12.47 % 27.62 % -1.54%
  YoY % 4.66% -23.63% -4.69% 41.68% 87.01% -54.85% -
  Horiz. % 91.13% 87.07% 114.01% 119.62% 84.43% 45.15% 100.00%
Total Cost 711,212 613,393 581,453 624,581 588,347 595,444 527,641 5.10%
  YoY % 15.95% 5.49% -6.91% 6.16% -1.19% 12.85% -
  Horiz. % 134.79% 116.25% 110.20% 118.37% 111.51% 112.85% 100.00%
Net Worth 284,600 247,582 217,068 207,651 196,209 184,734 177,968 8.14%
  YoY % 14.95% 14.06% 4.54% 5.83% 6.21% 3.80% -
  Horiz. % 159.92% 139.12% 121.97% 116.68% 110.25% 103.80% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 5,919 5,277 3,502 3,495 3,482 1,047 1,742 22.59%
  YoY % 12.16% 50.70% 0.19% 0.37% 232.47% -39.90% -
  Horiz. % 339.62% 302.80% 200.94% 200.55% 199.82% 60.10% 100.00%
Div Payout % 14.48 % 17.32 % 31.24 % 29.02 % 29.18 % 10.14 % 29.82 % -11.34%
  YoY % -16.40% -44.56% 7.65% -0.55% 187.77% -66.00% -
  Horiz. % 48.56% 58.08% 104.76% 97.32% 97.85% 34.00% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 284,600 247,582 217,068 207,651 196,209 184,734 177,968 8.14%
  YoY % 14.95% 14.06% 4.54% 5.83% 6.21% 3.80% -
  Horiz. % 159.92% 139.12% 121.97% 116.68% 110.25% 103.80% 100.00%
NOSH 197,639 186,152 175,055 174,496 173,636 174,277 176,206 1.93%
  YoY % 6.17% 6.34% 0.32% 0.50% -0.37% -1.09% -
  Horiz. % 112.16% 105.64% 99.35% 99.03% 98.54% 98.91% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.26 % 5.95 % 2.32 % 2.29 % 2.59 % 2.21 % 1.68 % 24.50%
  YoY % 5.21% 156.47% 1.31% -11.58% 17.19% 31.55% -
  Horiz. % 372.62% 354.17% 138.10% 136.31% 154.17% 131.55% 100.00%
ROE 14.36 % 12.31 % 5.16 % 5.80 % 6.08 % 5.59 % 3.28 % 27.89%
  YoY % 16.65% 138.57% -11.03% -4.61% 8.77% 70.43% -
  Horiz. % 437.80% 375.30% 157.32% 176.83% 185.37% 170.43% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 383.87 350.37 340.05 366.33 347.85 349.39 304.55 3.93%
  YoY % 9.56% 3.03% -7.17% 5.31% -0.44% 14.72% -
  Horiz. % 126.04% 115.05% 111.66% 120.29% 114.22% 114.72% 100.00%
EPS 20.68 16.37 6.40 6.90 6.87 5.93 3.32 35.63%
  YoY % 26.33% 155.78% -7.25% 0.44% 15.85% 78.61% -
  Horiz. % 622.89% 493.07% 192.77% 207.83% 206.93% 178.61% 100.00%
DPS 2.99 2.84 2.00 2.00 2.00 0.60 1.00 20.02%
  YoY % 5.28% 42.00% 0.00% 0.00% 233.33% -40.00% -
  Horiz. % 299.00% 284.00% 200.00% 200.00% 200.00% 60.00% 100.00%
NAPS 1.4400 1.3300 1.2400 1.1900 1.1300 1.0600 1.0100 6.09%
  YoY % 8.27% 7.26% 4.20% 5.31% 6.60% 4.95% -
  Horiz. % 142.57% 131.68% 122.77% 117.82% 111.88% 104.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 204,830
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 370.40 318.42 290.62 312.08 294.88 297.28 261.99 5.94%
  YoY % 16.32% 9.57% -6.88% 5.83% -0.81% 13.47% -
  Horiz. % 141.38% 121.54% 110.93% 119.12% 112.55% 113.47% 100.00%
EPS 19.96 14.88 5.47 5.88 5.83 5.04 2.85 38.30%
  YoY % 34.14% 172.03% -6.97% 0.86% 15.67% 76.84% -
  Horiz. % 700.35% 522.11% 191.93% 206.32% 204.56% 176.84% 100.00%
DPS 2.89 2.58 1.71 1.71 1.70 0.51 0.85 22.61%
  YoY % 12.02% 50.88% 0.00% 0.59% 233.33% -40.00% -
  Horiz. % 340.00% 303.53% 201.18% 201.18% 200.00% 60.00% 100.00%
NAPS 1.3894 1.2087 1.0597 1.0138 0.9579 0.9019 0.8689 8.13%
  YoY % 14.95% 14.06% 4.53% 5.84% 6.21% 3.80% -
  Horiz. % 159.90% 139.11% 121.96% 116.68% 110.24% 103.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.8750 0.8950 0.4800 0.5050 0.5400 0.2900 0.3700 -
P/RPS 0.23 0.26 0.14 0.14 0.16 0.08 0.12 11.45%
  YoY % -11.54% 85.71% 0.00% -12.50% 100.00% -33.33% -
  Horiz. % 191.67% 216.67% 116.67% 116.67% 133.33% 66.67% 100.00%
P/EPS 4.23 5.47 7.50 7.32 7.86 4.89 11.16 -14.92%
  YoY % -22.67% -27.07% 2.46% -6.87% 60.74% -56.18% -
  Horiz. % 37.90% 49.01% 67.20% 65.59% 70.43% 43.82% 100.00%
EY 23.64 18.29 13.34 13.67 12.73 20.43 8.96 17.54%
  YoY % 29.25% 37.11% -2.41% 7.38% -37.69% 128.01% -
  Horiz. % 263.84% 204.13% 148.88% 152.57% 142.08% 228.01% 100.00%
DY 3.42 3.17 4.17 3.96 3.70 2.07 2.70 4.02%
  YoY % 7.89% -23.98% 5.30% 7.03% 78.74% -23.33% -
  Horiz. % 126.67% 117.41% 154.44% 146.67% 137.04% 76.67% 100.00%
P/NAPS 0.61 0.67 0.39 0.42 0.48 0.27 0.37 8.69%
  YoY % -8.96% 71.79% -7.14% -12.50% 77.78% -27.03% -
  Horiz. % 164.86% 181.08% 105.41% 113.51% 129.73% 72.97% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 25/05/17 24/05/16 26/05/15 27/05/14 21/05/13 23/05/12 -
Price 0.8900 1.2000 0.5550 0.5050 0.6000 0.3800 0.3300 -
P/RPS 0.23 0.34 0.16 0.14 0.17 0.11 0.11 13.07%
  YoY % -32.35% 112.50% 14.29% -17.65% 54.55% 0.00% -
  Horiz. % 209.09% 309.09% 145.45% 127.27% 154.55% 100.00% 100.00%
P/EPS 4.30 7.33 8.67 7.32 8.73 6.41 9.95 -13.04%
  YoY % -41.34% -15.46% 18.44% -16.15% 36.19% -35.58% -
  Horiz. % 43.22% 73.67% 87.14% 73.57% 87.74% 64.42% 100.00%
EY 23.24 13.64 11.54 13.67 11.45 15.59 10.05 14.99%
  YoY % 70.38% 18.20% -15.58% 19.39% -26.56% 55.12% -
  Horiz. % 231.24% 135.72% 114.83% 136.02% 113.93% 155.12% 100.00%
DY 3.37 2.36 3.60 3.96 3.33 1.58 3.03 1.79%
  YoY % 42.80% -34.44% -9.09% 18.92% 110.76% -47.85% -
  Horiz. % 111.22% 77.89% 118.81% 130.69% 109.90% 52.15% 100.00%
P/NAPS 0.62 0.90 0.45 0.42 0.53 0.36 0.33 11.08%
  YoY % -31.11% 100.00% 7.14% -20.75% 47.22% 9.09% -
  Horiz. % 187.88% 272.73% 136.36% 127.27% 160.61% 109.09% 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.
 


 

331  273  533  1138 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.090.00 
 SUPERMX 1.56+0.11 
 ICON 0.385+0.265 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.39+0.015 
 THHEAVY 0.1350.00 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers