[PRESTAR] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -2.03%
YoY- -3.13%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 429,235 386,422 361,857 345,359 333,386 330,198 327,299 19.75%
PBT 44,240 32,710 24,317 19,878 21,336 22,186 20,873 64.77%
Tax -22,130 -15,402 -10,566 -8,455 -9,676 -9,945 -8,688 86.19%
NP 22,110 17,308 13,751 11,423 11,660 12,241 12,185 48.60%
-
NP to SH 22,110 17,308 13,751 11,423 11,660 12,241 12,185 48.60%
-
Tax Rate 50.02% 47.09% 43.45% 42.53% 45.35% 44.83% 41.62% -
Total Cost 407,125 369,114 348,106 333,936 321,726 317,957 315,114 18.56%
-
Net Worth 87,431 87,530 87,140 118,817 117,102 83,003 82,845 3.64%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 4,274 4,274 4,274 4,274 3,483 3,483 3,483 14.57%
Div Payout % 19.33% 24.69% 31.08% 37.42% 29.87% 28.46% 28.59% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 87,431 87,530 87,140 118,817 117,102 83,003 82,845 3.64%
NOSH 87,431 87,530 87,140 85,480 85,476 41,501 41,422 64.32%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.15% 4.48% 3.80% 3.31% 3.50% 3.71% 3.72% -
ROE 25.29% 19.77% 15.78% 9.61% 9.96% 14.75% 14.71% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 490.94 441.47 415.26 404.02 390.03 795.62 790.15 -27.12%
EPS 25.29 19.77 15.78 13.36 13.64 29.50 29.42 -9.56%
DPS 4.89 4.88 4.90 5.00 4.08 8.50 8.50 -30.75%
NAPS 1.00 1.00 1.00 1.39 1.37 2.00 2.00 -36.92%
Adjusted Per Share Value based on latest NOSH - 85,480
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 120.74 108.69 101.78 97.14 93.77 92.88 92.06 19.75%
EPS 6.22 4.87 3.87 3.21 3.28 3.44 3.43 48.54%
DPS 1.20 1.20 1.20 1.20 0.98 0.98 0.98 14.41%
NAPS 0.2459 0.2462 0.2451 0.3342 0.3294 0.2335 0.233 3.64%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.73 0.81 1.02 0.77 0.71 1.10 1.08 -
P/RPS 0.15 0.18 0.25 0.19 0.18 0.14 0.14 4.69%
P/EPS 2.89 4.10 6.46 5.76 5.20 3.73 3.67 -14.68%
EY 34.64 24.41 15.47 17.35 19.21 26.81 27.24 17.32%
DY 6.70 6.03 4.81 6.49 5.74 7.73 7.87 -10.14%
P/NAPS 0.73 0.81 1.02 0.55 0.52 0.55 0.54 22.19%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 17/08/04 06/05/04 25/02/04 21/11/03 11/08/03 12/05/03 -
Price 0.75 0.73 0.87 0.81 0.89 1.40 1.00 -
P/RPS 0.15 0.17 0.21 0.20 0.23 0.18 0.13 9.98%
P/EPS 2.97 3.69 5.51 6.06 6.52 4.75 3.40 -8.59%
EY 33.72 27.09 18.14 16.50 15.33 21.07 29.42 9.49%
DY 6.52 6.69 5.64 6.17 4.58 6.07 8.50 -16.16%
P/NAPS 0.75 0.73 0.87 0.58 0.65 0.70 0.50 30.94%

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