[PRESTAR] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
06-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 20.38%
YoY- 12.85%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 454,688 429,235 386,422 361,857 345,359 333,386 330,198 23.65%
PBT 52,698 44,240 32,710 24,317 19,878 21,336 22,186 77.55%
Tax -26,413 -22,130 -15,402 -10,566 -8,455 -9,676 -9,945 91.21%
NP 26,285 22,110 17,308 13,751 11,423 11,660 12,241 66.05%
-
NP to SH 26,285 22,110 17,308 13,751 11,423 11,660 12,241 66.05%
-
Tax Rate 50.12% 50.02% 47.09% 43.45% 42.53% 45.35% 44.83% -
Total Cost 428,403 407,125 369,114 348,106 333,936 321,726 317,957 21.87%
-
Net Worth 145,222 87,431 87,530 87,140 118,817 117,102 83,003 44.95%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 6,998 4,274 4,274 4,274 4,274 3,483 3,483 58.88%
Div Payout % 26.63% 19.33% 24.69% 31.08% 37.42% 29.87% 28.46% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 145,222 87,431 87,530 87,140 118,817 117,102 83,003 44.95%
NOSH 87,483 87,431 87,530 87,140 85,480 85,476 41,501 64.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.78% 5.15% 4.48% 3.80% 3.31% 3.50% 3.71% -
ROE 18.10% 25.29% 19.77% 15.78% 9.61% 9.96% 14.75% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 519.74 490.94 441.47 415.26 404.02 390.03 795.62 -24.61%
EPS 30.05 25.29 19.77 15.78 13.36 13.64 29.50 1.23%
DPS 8.00 4.89 4.88 4.90 5.00 4.08 8.50 -3.94%
NAPS 1.66 1.00 1.00 1.00 1.39 1.37 2.00 -11.63%
Adjusted Per Share Value based on latest NOSH - 87,140
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 126.10 119.04 107.16 100.35 95.78 92.46 91.57 23.65%
EPS 7.29 6.13 4.80 3.81 3.17 3.23 3.39 66.21%
DPS 1.94 1.19 1.19 1.19 1.19 0.97 0.97 58.40%
NAPS 0.4027 0.2425 0.2427 0.2417 0.3295 0.3248 0.2302 44.93%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.84 0.73 0.81 1.02 0.77 0.71 1.10 -
P/RPS 0.16 0.15 0.18 0.25 0.19 0.18 0.14 9.26%
P/EPS 2.80 2.89 4.10 6.46 5.76 5.20 3.73 -17.33%
EY 35.77 34.64 24.41 15.47 17.35 19.21 26.81 21.08%
DY 9.52 6.70 6.03 4.81 6.49 5.74 7.73 14.82%
P/NAPS 0.51 0.73 0.81 1.02 0.55 0.52 0.55 -4.88%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 25/11/04 17/08/04 06/05/04 25/02/04 21/11/03 11/08/03 -
Price 0.90 0.75 0.73 0.87 0.81 0.89 1.40 -
P/RPS 0.17 0.15 0.17 0.21 0.20 0.23 0.18 -3.72%
P/EPS 3.00 2.97 3.69 5.51 6.06 6.52 4.75 -26.28%
EY 33.38 33.72 27.09 18.14 16.50 15.33 21.07 35.70%
DY 8.89 6.52 6.69 5.64 6.17 4.58 6.07 28.81%
P/NAPS 0.54 0.75 0.73 0.87 0.58 0.65 0.70 -15.82%

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