[PRESTAR] YoY 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
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 533,165 516,824 429,235 333,386 312,814 286,877 253,770 13.16%
PBT 21,343 28,799 44,240 21,336 16,696 8,411 18,612 2.30%
Tax -6,832 -12,175 -22,130 -9,676 -7,181 -5,459 -3,726 10.62%
NP 14,511 16,624 22,110 11,660 9,515 2,952 14,886 -0.42%
-
NP to SH 7,439 13,611 22,110 11,660 9,515 2,952 14,886 -10.91%
-
Tax Rate 32.01% 42.28% 50.02% 45.35% 43.01% 64.90% 20.02% -
Total Cost 518,654 500,200 407,125 321,726 303,299 283,925 238,884 13.78%
-
Net Worth 156,001 150,022 87,431 117,102 105,281 95,054 40,712 25.08%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 2,619 3,499 4,274 3,483 - - - -
Div Payout % 35.21% 25.71% 19.33% 29.87% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 156,001 150,022 87,431 117,102 105,281 95,054 40,712 25.08%
NOSH 175,282 174,444 87,431 85,476 40,965 39,939 20,356 43.14%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.72% 3.22% 5.15% 3.50% 3.04% 1.03% 5.87% -
ROE 4.77% 9.07% 25.29% 9.96% 9.04% 3.11% 36.56% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 304.18 296.27 490.94 390.03 763.60 718.29 1,246.64 -20.94%
EPS 4.24 7.80 25.29 13.64 23.23 7.39 73.13 -37.77%
DPS 1.50 2.01 4.89 4.08 0.00 0.00 0.00 -
NAPS 0.89 0.86 1.00 1.37 2.57 2.38 2.00 -12.61%
Adjusted Per Share Value based on latest NOSH - 85,476
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 147.86 143.33 119.04 92.46 86.75 79.56 70.38 13.16%
EPS 2.06 3.77 6.13 3.23 2.64 0.82 4.13 -10.94%
DPS 0.73 0.97 1.19 0.97 0.00 0.00 0.00 -
NAPS 0.4326 0.416 0.2425 0.3248 0.292 0.2636 0.1129 25.07%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.53 0.66 0.73 0.71 1.45 0.96 3.40 -
P/RPS 0.17 0.22 0.15 0.18 0.19 0.13 0.27 -7.41%
P/EPS 12.49 8.46 2.89 5.20 6.24 12.99 4.65 17.89%
EY 8.01 11.82 34.64 19.21 16.02 7.70 21.51 -15.17%
DY 2.83 3.04 6.70 5.74 0.00 0.00 0.00 -
P/NAPS 0.60 0.77 0.73 0.52 0.56 0.40 1.70 -15.92%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 29/11/05 25/11/04 21/11/03 21/11/02 27/11/01 21/11/00 -
Price 0.65 0.55 0.75 0.89 1.20 1.00 1.61 -
P/RPS 0.21 0.19 0.15 0.23 0.16 0.14 0.13 8.31%
P/EPS 15.32 7.05 2.97 6.52 5.17 13.53 2.20 38.16%
EY 6.53 14.19 33.72 15.33 19.36 7.39 45.42 -27.61%
DY 2.31 3.65 6.52 4.58 0.00 0.00 0.00 -
P/NAPS 0.73 0.64 0.75 0.65 0.47 0.42 0.81 -1.71%

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