[PRESTAR] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 34.53%
YoY- 222.32%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 330,198 327,299 315,758 312,814 306,319 300,973 287,372 9.73%
PBT 22,186 20,873 19,502 16,696 12,525 8,329 5,833 144.26%
Tax -9,945 -8,688 -7,710 -7,181 -5,452 -4,261 -3,793 90.47%
NP 12,241 12,185 11,792 9,515 7,073 4,068 2,040 231.29%
-
NP to SH 12,241 12,185 11,792 9,515 7,073 4,068 2,040 231.29%
-
Tax Rate 44.83% 41.62% 39.53% 43.01% 43.53% 51.16% 65.03% -
Total Cost 317,957 315,114 303,966 303,299 299,246 296,905 285,332 7.50%
-
Net Worth 83,003 82,845 81,960 105,281 102,382 98,774 94,134 -8.06%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 3,483 3,483 3,483 - - - - -
Div Payout % 28.46% 28.59% 29.54% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 83,003 82,845 81,960 105,281 102,382 98,774 94,134 -8.06%
NOSH 41,501 41,422 40,980 40,965 40,789 40,816 39,887 2.68%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.71% 3.72% 3.73% 3.04% 2.31% 1.35% 0.71% -
ROE 14.75% 14.71% 14.39% 9.04% 6.91% 4.12% 2.17% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 795.62 790.15 770.52 763.60 750.97 737.39 720.45 6.85%
EPS 29.50 29.42 28.77 23.23 17.34 9.97 5.11 222.84%
DPS 8.50 8.50 8.50 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.57 2.51 2.42 2.36 -10.47%
Adjusted Per Share Value based on latest NOSH - 40,965
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 92.88 92.06 88.82 87.99 86.16 84.66 80.83 9.73%
EPS 3.44 3.43 3.32 2.68 1.99 1.14 0.57 232.57%
DPS 0.98 0.98 0.98 0.00 0.00 0.00 0.00 -
NAPS 0.2335 0.233 0.2305 0.2961 0.288 0.2778 0.2648 -8.06%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.10 1.08 1.19 1.45 1.30 1.04 0.99 -
P/RPS 0.14 0.14 0.15 0.19 0.17 0.14 0.14 0.00%
P/EPS 3.73 3.67 4.14 6.24 7.50 10.43 19.36 -66.74%
EY 26.81 27.24 24.18 16.02 13.34 9.58 5.17 200.50%
DY 7.73 7.87 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.60 0.56 0.52 0.43 0.42 19.75%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 11/08/03 12/05/03 27/02/03 21/11/02 12/08/02 22/05/02 27/02/02 -
Price 1.40 1.00 1.12 1.20 1.60 1.21 1.15 -
P/RPS 0.18 0.13 0.15 0.16 0.21 0.16 0.16 8.19%
P/EPS 4.75 3.40 3.89 5.17 9.23 12.14 22.49 -64.63%
EY 21.07 29.42 25.69 19.36 10.84 8.24 4.45 182.77%
DY 6.07 8.50 7.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.50 0.56 0.47 0.64 0.50 0.49 26.92%

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