[PRESTAR] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 25.87%
YoY- 41.39%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 479,082 454,688 429,235 386,422 361,857 345,359 333,386 27.31%
PBT 52,922 52,698 44,240 32,710 24,317 19,878 21,336 83.13%
Tax -26,788 -26,413 -22,130 -15,402 -10,566 -8,455 -9,676 97.04%
NP 26,134 26,285 22,110 17,308 13,751 11,423 11,660 71.18%
-
NP to SH 26,134 26,285 22,110 17,308 13,751 11,423 11,660 71.18%
-
Tax Rate 50.62% 50.12% 50.02% 47.09% 43.45% 42.53% 45.35% -
Total Cost 452,948 428,403 407,125 369,114 348,106 333,936 321,726 25.58%
-
Net Worth 150,309 145,222 87,431 87,530 87,140 118,817 117,102 18.09%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 6,998 6,998 4,274 4,274 4,274 4,274 3,483 59.15%
Div Payout % 26.78% 26.63% 19.33% 24.69% 31.08% 37.42% 29.87% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 150,309 145,222 87,431 87,530 87,140 118,817 117,102 18.09%
NOSH 174,778 87,483 87,431 87,530 87,140 85,480 85,476 61.02%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.46% 5.78% 5.15% 4.48% 3.80% 3.31% 3.50% -
ROE 17.39% 18.10% 25.29% 19.77% 15.78% 9.61% 9.96% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 274.11 519.74 490.94 441.47 415.26 404.02 390.03 -20.93%
EPS 14.95 30.05 25.29 19.77 15.78 13.36 13.64 6.29%
DPS 4.00 8.00 4.89 4.88 4.90 5.00 4.08 -1.31%
NAPS 0.86 1.66 1.00 1.00 1.00 1.39 1.37 -26.66%
Adjusted Per Share Value based on latest NOSH - 87,530
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 132.86 126.10 119.04 107.16 100.35 95.78 92.46 27.31%
EPS 7.25 7.29 6.13 4.80 3.81 3.17 3.23 71.34%
DPS 1.94 1.94 1.19 1.19 1.19 1.19 0.97 58.67%
NAPS 0.4168 0.4027 0.2425 0.2427 0.2417 0.3295 0.3248 18.07%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.82 0.84 0.73 0.81 1.02 0.77 0.71 -
P/RPS 0.30 0.16 0.15 0.18 0.25 0.19 0.18 40.52%
P/EPS 5.48 2.80 2.89 4.10 6.46 5.76 5.20 3.55%
EY 18.23 35.77 34.64 24.41 15.47 17.35 19.21 -3.42%
DY 4.88 9.52 6.70 6.03 4.81 6.49 5.74 -10.24%
P/NAPS 0.95 0.51 0.73 0.81 1.02 0.55 0.52 49.38%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 25/02/05 25/11/04 17/08/04 06/05/04 25/02/04 21/11/03 -
Price 0.69 0.90 0.75 0.73 0.87 0.81 0.89 -
P/RPS 0.25 0.17 0.15 0.17 0.21 0.20 0.23 5.71%
P/EPS 4.61 3.00 2.97 3.69 5.51 6.06 6.52 -20.61%
EY 21.67 33.38 33.72 27.09 18.14 16.50 15.33 25.92%
DY 5.80 8.89 6.52 6.69 5.64 6.17 4.58 17.03%
P/NAPS 0.80 0.54 0.75 0.73 0.87 0.58 0.65 14.83%

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