[PRESTAR] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -2.82%
YoY- 58.49%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 621,484 616,913 630,101 600,538 587,675 534,999 553,633 1.94%
PBT 39,832 19,642 22,912 20,329 10,693 16,263 14,808 17.91%
Tax -9,146 -6,489 -7,872 -4,086 -789 -4,182 -2,764 22.04%
NP 30,686 13,153 15,040 16,243 9,904 12,081 12,044 16.85%
-
NP to SH 24,340 10,659 12,309 12,205 7,701 8,080 6,120 25.84%
-
Tax Rate 22.96% 33.04% 34.36% 20.10% 7.38% 25.71% 18.67% -
Total Cost 590,798 603,760 615,061 584,295 577,771 522,918 541,589 1.45%
-
Net Worth 234,072 215,280 202,531 193,260 182,562 175,772 170,748 5.39%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,519 3,500 3,491 3,482 1,043 1,740 1,742 12.42%
Div Payout % 14.46% 32.84% 28.37% 28.53% 13.55% 21.54% 28.47% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 234,072 215,280 202,531 193,260 182,562 175,772 170,748 5.39%
NOSH 175,994 175,024 174,595 174,108 173,868 174,032 174,232 0.16%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.94% 2.13% 2.39% 2.70% 1.69% 2.26% 2.18% -
ROE 10.40% 4.95% 6.08% 6.32% 4.22% 4.60% 3.58% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 353.13 352.47 360.89 344.92 338.00 307.41 317.75 1.77%
EPS 13.83 6.09 7.05 7.01 4.42 4.64 3.52 25.59%
DPS 2.00 2.00 2.00 2.00 0.60 1.00 1.00 12.23%
NAPS 1.33 1.23 1.16 1.11 1.05 1.01 0.98 5.21%
Adjusted Per Share Value based on latest NOSH - 174,124
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 172.35 171.08 174.74 166.54 162.98 148.37 153.54 1.94%
EPS 6.75 2.96 3.41 3.38 2.14 2.24 1.70 25.81%
DPS 0.98 0.97 0.97 0.97 0.29 0.48 0.48 12.62%
NAPS 0.6491 0.597 0.5617 0.536 0.5063 0.4875 0.4735 5.39%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.87 0.48 0.45 0.46 0.28 0.34 0.47 -
P/RPS 0.25 0.14 0.12 0.13 0.08 0.11 0.15 8.87%
P/EPS 6.29 7.88 6.38 6.56 6.32 7.32 13.38 -11.81%
EY 15.90 12.69 15.67 15.24 15.82 13.66 7.47 13.40%
DY 2.30 4.17 4.44 4.35 2.14 2.94 2.13 1.28%
P/NAPS 0.65 0.39 0.39 0.41 0.27 0.34 0.48 5.17%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 26/02/15 25/02/14 26/02/13 28/02/12 25/02/11 -
Price 0.895 0.425 0.50 0.475 0.275 0.37 0.46 -
P/RPS 0.25 0.12 0.14 0.14 0.08 0.12 0.14 10.13%
P/EPS 6.47 6.98 7.09 6.78 6.21 7.97 13.10 -11.08%
EY 15.45 14.33 14.10 14.76 16.11 12.55 7.64 12.44%
DY 2.23 4.71 4.00 4.21 2.18 2.70 2.17 0.45%
P/NAPS 0.67 0.35 0.43 0.43 0.26 0.37 0.47 6.08%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment