[PRESTAR] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -4.75%
YoY- 22.54%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 386,422 361,857 345,359 333,386 330,198 327,299 315,758 14.42%
PBT 32,710 24,317 19,878 21,336 22,186 20,873 19,502 41.21%
Tax -15,402 -10,566 -8,455 -9,676 -9,945 -8,688 -7,710 58.68%
NP 17,308 13,751 11,423 11,660 12,241 12,185 11,792 29.18%
-
NP to SH 17,308 13,751 11,423 11,660 12,241 12,185 11,792 29.18%
-
Tax Rate 47.09% 43.45% 42.53% 45.35% 44.83% 41.62% 39.53% -
Total Cost 369,114 348,106 333,936 321,726 317,957 315,114 303,966 13.83%
-
Net Worth 87,530 87,140 118,817 117,102 83,003 82,845 81,960 4.48%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 4,274 4,274 4,274 3,483 3,483 3,483 3,483 14.63%
Div Payout % 24.69% 31.08% 37.42% 29.87% 28.46% 28.59% 29.54% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 87,530 87,140 118,817 117,102 83,003 82,845 81,960 4.48%
NOSH 87,530 87,140 85,480 85,476 41,501 41,422 40,980 65.92%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.48% 3.80% 3.31% 3.50% 3.71% 3.72% 3.73% -
ROE 19.77% 15.78% 9.61% 9.96% 14.75% 14.71% 14.39% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 441.47 415.26 404.02 390.03 795.62 790.15 770.52 -31.03%
EPS 19.77 15.78 13.36 13.64 29.50 29.42 28.77 -22.14%
DPS 4.88 4.90 5.00 4.08 8.50 8.50 8.50 -30.94%
NAPS 1.00 1.00 1.39 1.37 2.00 2.00 2.00 -37.03%
Adjusted Per Share Value based on latest NOSH - 85,476
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 107.16 100.35 95.78 92.46 91.57 90.77 87.57 14.42%
EPS 4.80 3.81 3.17 3.23 3.39 3.38 3.27 29.19%
DPS 1.19 1.19 1.19 0.97 0.97 0.97 0.97 14.61%
NAPS 0.2427 0.2417 0.3295 0.3248 0.2302 0.2297 0.2273 4.47%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.81 1.02 0.77 0.71 1.10 1.08 1.19 -
P/RPS 0.18 0.25 0.19 0.18 0.14 0.14 0.15 12.93%
P/EPS 4.10 6.46 5.76 5.20 3.73 3.67 4.14 -0.64%
EY 24.41 15.47 17.35 19.21 26.81 27.24 24.18 0.63%
DY 6.03 4.81 6.49 5.74 7.73 7.87 7.14 -10.66%
P/NAPS 0.81 1.02 0.55 0.52 0.55 0.54 0.60 22.17%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 17/08/04 06/05/04 25/02/04 21/11/03 11/08/03 12/05/03 27/02/03 -
Price 0.73 0.87 0.81 0.89 1.40 1.00 1.12 -
P/RPS 0.17 0.21 0.20 0.23 0.18 0.13 0.15 8.71%
P/EPS 3.69 5.51 6.06 6.52 4.75 3.40 3.89 -3.46%
EY 27.09 18.14 16.50 15.33 21.07 29.42 25.69 3.60%
DY 6.69 5.64 6.17 4.58 6.07 8.50 7.59 -8.07%
P/NAPS 0.73 0.87 0.58 0.65 0.70 0.50 0.56 19.35%

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