[PRESTAR] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
11-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 0.46%
YoY- 73.07%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 361,857 345,359 333,386 330,198 327,299 315,758 312,814 10.18%
PBT 24,317 19,878 21,336 22,186 20,873 19,502 16,696 28.45%
Tax -10,566 -8,455 -9,676 -9,945 -8,688 -7,710 -7,181 29.33%
NP 13,751 11,423 11,660 12,241 12,185 11,792 9,515 27.79%
-
NP to SH 13,751 11,423 11,660 12,241 12,185 11,792 9,515 27.79%
-
Tax Rate 43.45% 42.53% 45.35% 44.83% 41.62% 39.53% 43.01% -
Total Cost 348,106 333,936 321,726 317,957 315,114 303,966 303,299 9.61%
-
Net Worth 87,140 118,817 117,102 83,003 82,845 81,960 105,281 -11.83%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 4,274 4,274 3,483 3,483 3,483 3,483 - -
Div Payout % 31.08% 37.42% 29.87% 28.46% 28.59% 29.54% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 87,140 118,817 117,102 83,003 82,845 81,960 105,281 -11.83%
NOSH 87,140 85,480 85,476 41,501 41,422 40,980 40,965 65.32%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.80% 3.31% 3.50% 3.71% 3.72% 3.73% 3.04% -
ROE 15.78% 9.61% 9.96% 14.75% 14.71% 14.39% 9.04% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 415.26 404.02 390.03 795.62 790.15 770.52 763.60 -33.35%
EPS 15.78 13.36 13.64 29.50 29.42 28.77 23.23 -22.70%
DPS 4.90 5.00 4.08 8.50 8.50 8.50 0.00 -
NAPS 1.00 1.39 1.37 2.00 2.00 2.00 2.57 -46.67%
Adjusted Per Share Value based on latest NOSH - 41,501
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 100.35 95.78 92.46 91.57 90.77 87.57 86.75 10.18%
EPS 3.81 3.17 3.23 3.39 3.38 3.27 2.64 27.67%
DPS 1.19 1.19 0.97 0.97 0.97 0.97 0.00 -
NAPS 0.2417 0.3295 0.3248 0.2302 0.2297 0.2273 0.292 -11.83%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.02 0.77 0.71 1.10 1.08 1.19 1.45 -
P/RPS 0.25 0.19 0.18 0.14 0.14 0.15 0.19 20.05%
P/EPS 6.46 5.76 5.20 3.73 3.67 4.14 6.24 2.33%
EY 15.47 17.35 19.21 26.81 27.24 24.18 16.02 -2.30%
DY 4.81 6.49 5.74 7.73 7.87 7.14 0.00 -
P/NAPS 1.02 0.55 0.52 0.55 0.54 0.60 0.56 49.09%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 06/05/04 25/02/04 21/11/03 11/08/03 12/05/03 27/02/03 21/11/02 -
Price 0.87 0.81 0.89 1.40 1.00 1.12 1.20 -
P/RPS 0.21 0.20 0.23 0.18 0.13 0.15 0.16 19.85%
P/EPS 5.51 6.06 6.52 4.75 3.40 3.89 5.17 4.33%
EY 18.14 16.50 15.33 21.07 29.42 25.69 19.36 -4.24%
DY 5.64 6.17 4.58 6.07 8.50 7.59 0.00 -
P/NAPS 0.87 0.58 0.65 0.70 0.50 0.56 0.47 50.70%

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