[PRESTAR] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 27.74%
YoY- 89.62%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 516,053 479,082 454,688 429,235 386,422 361,857 345,359 30.73%
PBT 45,546 52,922 52,698 44,240 32,710 24,317 19,878 73.88%
Tax -20,222 -26,788 -26,413 -22,130 -15,402 -10,566 -8,455 78.93%
NP 25,324 26,134 26,285 22,110 17,308 13,751 11,423 70.10%
-
NP to SH 23,127 26,134 26,285 22,110 17,308 13,751 11,423 60.10%
-
Tax Rate 44.40% 50.62% 50.12% 50.02% 47.09% 43.45% 42.53% -
Total Cost 490,729 452,948 428,403 407,125 369,114 348,106 333,936 29.28%
-
Net Worth 148,317 150,309 145,222 87,431 87,530 87,140 118,817 15.94%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 3,499 6,998 6,998 4,274 4,274 4,274 4,274 -12.49%
Div Payout % 15.13% 26.78% 26.63% 19.33% 24.69% 31.08% 37.42% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 148,317 150,309 145,222 87,431 87,530 87,140 118,817 15.94%
NOSH 174,491 174,778 87,483 87,431 87,530 87,140 85,480 60.98%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.91% 5.46% 5.78% 5.15% 4.48% 3.80% 3.31% -
ROE 15.59% 17.39% 18.10% 25.29% 19.77% 15.78% 9.61% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 295.75 274.11 519.74 490.94 441.47 415.26 404.02 -18.79%
EPS 13.25 14.95 30.05 25.29 19.77 15.78 13.36 -0.55%
DPS 2.01 4.00 8.00 4.89 4.88 4.90 5.00 -45.56%
NAPS 0.85 0.86 1.66 1.00 1.00 1.00 1.39 -27.97%
Adjusted Per Share Value based on latest NOSH - 87,431
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 143.11 132.86 126.10 119.04 107.16 100.35 95.78 30.72%
EPS 6.41 7.25 7.29 6.13 4.80 3.81 3.17 59.97%
DPS 0.97 1.94 1.94 1.19 1.19 1.19 1.19 -12.75%
NAPS 0.4113 0.4168 0.4027 0.2425 0.2427 0.2417 0.3295 15.94%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.68 0.82 0.84 0.73 0.81 1.02 0.77 -
P/RPS 0.23 0.30 0.16 0.15 0.18 0.25 0.19 13.59%
P/EPS 5.13 5.48 2.80 2.89 4.10 6.46 5.76 -7.43%
EY 19.49 18.23 35.77 34.64 24.41 15.47 17.35 8.07%
DY 2.95 4.88 9.52 6.70 6.03 4.81 6.49 -40.91%
P/NAPS 0.80 0.95 0.51 0.73 0.81 1.02 0.55 28.40%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 26/05/05 25/02/05 25/11/04 17/08/04 06/05/04 25/02/04 -
Price 0.64 0.69 0.90 0.75 0.73 0.87 0.81 -
P/RPS 0.22 0.25 0.17 0.15 0.17 0.21 0.20 6.56%
P/EPS 4.83 4.61 3.00 2.97 3.69 5.51 6.06 -14.04%
EY 20.71 21.67 33.38 33.72 27.09 18.14 16.50 16.37%
DY 3.13 5.80 8.89 6.52 6.69 5.64 6.17 -36.41%
P/NAPS 0.75 0.80 0.54 0.75 0.73 0.87 0.58 18.71%

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