[PRESTAR] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 18.88%
YoY- 130.11%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 455,759 527,443 533,636 454,688 345,359 315,758 287,372 7.98%
PBT 31,094 29,473 16,550 52,698 19,878 19,502 5,833 32.15%
Tax -7,549 -9,492 -7,611 -26,413 -8,455 -7,710 -3,793 12.14%
NP 23,545 19,981 8,939 26,285 11,423 11,792 2,040 50.30%
-
NP to SH 18,215 11,227 5,574 26,285 11,423 11,792 2,040 44.01%
-
Tax Rate 24.28% 32.21% 45.99% 50.12% 42.53% 39.53% 65.03% -
Total Cost 432,214 507,462 524,697 428,403 333,936 303,966 285,332 7.16%
-
Net Worth 155,553 157,060 190,360 145,222 118,817 81,960 94,134 8.72%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 21,386 4,362 2,619 6,998 4,274 3,483 - -
Div Payout % 117.41% 38.86% 47.00% 26.63% 37.42% 29.54% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 155,553 157,060 190,360 145,222 118,817 81,960 94,134 8.72%
NOSH 170,937 174,511 174,642 87,483 85,480 40,980 39,887 27.43%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.17% 3.79% 1.68% 5.78% 3.31% 3.73% 0.71% -
ROE 11.71% 7.15% 2.93% 18.10% 9.61% 14.39% 2.17% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 266.62 302.24 305.56 519.74 404.02 770.52 720.45 -15.26%
EPS 10.66 6.43 3.19 30.05 13.36 28.77 5.11 13.03%
DPS 12.50 2.50 1.50 8.00 5.00 8.50 0.00 -
NAPS 0.91 0.90 1.09 1.66 1.39 2.00 2.36 -14.67%
Adjusted Per Share Value based on latest NOSH - 87,483
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 128.20 148.36 150.10 127.89 97.14 88.82 80.83 7.98%
EPS 5.12 3.16 1.57 7.39 3.21 3.32 0.57 44.15%
DPS 6.02 1.23 0.74 1.97 1.20 0.98 0.00 -
NAPS 0.4375 0.4418 0.5354 0.4085 0.3342 0.2305 0.2648 8.72%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.62 0.62 0.42 0.84 0.77 1.19 0.99 -
P/RPS 0.23 0.21 0.14 0.16 0.19 0.15 0.14 8.62%
P/EPS 5.82 9.64 13.16 2.80 5.76 4.14 19.36 -18.14%
EY 17.19 10.38 7.60 35.77 17.35 24.18 5.17 22.15%
DY 20.16 4.03 3.57 9.52 6.49 7.14 0.00 -
P/NAPS 0.68 0.69 0.39 0.51 0.55 0.60 0.42 8.35%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 27/02/06 25/02/05 25/02/04 27/02/03 27/02/02 -
Price 0.55 0.77 0.48 0.90 0.81 1.12 1.15 -
P/RPS 0.21 0.25 0.16 0.17 0.20 0.15 0.16 4.63%
P/EPS 5.16 11.97 15.04 3.00 6.06 3.89 22.49 -21.74%
EY 19.37 8.36 6.65 33.38 16.50 25.69 4.45 27.76%
DY 22.73 3.25 3.13 8.89 6.17 7.59 0.00 -
P/NAPS 0.60 0.86 0.44 0.54 0.58 0.56 0.49 3.43%

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