[PRESTAR] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 25.87%
YoY- 41.39%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 469,226 529,105 516,053 386,422 330,198 306,319 275,258 9.29%
PBT 39,956 11,238 45,546 32,710 22,186 12,525 10,813 24.32%
Tax -9,429 -4,879 -20,222 -15,402 -9,945 -5,452 -5,717 8.69%
NP 30,527 6,359 25,324 17,308 12,241 7,073 5,096 34.74%
-
NP to SH 22,782 894 23,127 17,308 12,241 7,073 5,096 28.33%
-
Tax Rate 23.60% 43.42% 44.40% 47.09% 44.83% 43.53% 52.87% -
Total Cost 438,699 522,746 490,729 369,114 317,957 299,246 270,162 8.41%
-
Net Worth 156,089 154,097 148,317 87,530 83,003 102,382 94,613 8.69%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 23,185 2,619 3,499 4,274 3,483 - - -
Div Payout % 101.77% 293.02% 15.13% 24.69% 28.46% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 156,089 154,097 148,317 87,530 83,003 102,382 94,613 8.69%
NOSH 173,432 175,111 174,491 87,530 41,501 40,789 39,921 27.72%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 6.51% 1.20% 4.91% 4.48% 3.71% 2.31% 1.85% -
ROE 14.60% 0.58% 15.59% 19.77% 14.75% 6.91% 5.39% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 270.55 302.15 295.75 441.47 795.62 750.97 689.50 -14.43%
EPS 13.14 0.51 13.25 19.77 29.50 17.34 12.77 0.47%
DPS 13.50 1.50 2.01 4.88 8.50 0.00 0.00 -
NAPS 0.90 0.88 0.85 1.00 2.00 2.51 2.37 -14.89%
Adjusted Per Share Value based on latest NOSH - 87,530
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 131.98 148.83 145.16 108.69 92.88 86.16 77.42 9.29%
EPS 6.41 0.25 6.51 4.87 3.44 1.99 1.43 28.39%
DPS 6.52 0.74 0.98 1.20 0.98 0.00 0.00 -
NAPS 0.439 0.4334 0.4172 0.2462 0.2335 0.288 0.2661 8.69%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.79 0.54 0.68 0.81 1.10 1.30 1.00 -
P/RPS 0.29 0.18 0.23 0.18 0.14 0.17 0.15 11.60%
P/EPS 6.01 105.77 5.13 4.10 3.73 7.50 7.83 -4.31%
EY 16.63 0.95 19.49 24.41 26.81 13.34 12.77 4.49%
DY 17.09 2.78 2.95 6.03 7.73 0.00 0.00 -
P/NAPS 0.88 0.61 0.80 0.81 0.55 0.52 0.42 13.11%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 28/08/06 29/08/05 17/08/04 11/08/03 12/08/02 30/08/01 -
Price 0.73 0.54 0.64 0.73 1.40 1.60 1.14 -
P/RPS 0.27 0.18 0.22 0.17 0.18 0.21 0.17 8.01%
P/EPS 5.56 105.77 4.83 3.69 4.75 9.23 8.93 -7.58%
EY 17.99 0.95 20.71 27.09 21.07 10.84 11.20 8.21%
DY 18.49 2.78 3.13 6.69 6.07 0.00 0.00 -
P/NAPS 0.81 0.61 0.75 0.73 0.70 0.64 0.48 9.10%

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