[PRESTAR] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 124.72%
YoY- -62.78%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 587,675 534,999 553,633 459,882 536,225 455,759 527,443 1.81%
PBT 10,693 16,263 14,808 19,167 28,219 31,094 29,473 -15.53%
Tax -789 -4,182 -2,764 -7,348 -5,840 -7,549 -9,492 -33.91%
NP 9,904 12,081 12,044 11,819 22,379 23,545 19,981 -11.02%
-
NP to SH 7,701 8,080 6,120 4,203 11,291 18,215 11,227 -6.08%
-
Tax Rate 7.38% 25.71% 18.67% 38.34% 20.70% 24.28% 32.21% -
Total Cost 577,771 522,918 541,589 448,063 513,846 432,214 507,462 2.18%
-
Net Worth 183,303 174,285 169,987 166,876 165,455 155,553 157,060 2.60%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,047 1,742 1,734 2,607 2,612 21,386 4,362 -21.14%
Div Payout % 13.60% 21.57% 28.34% 62.04% 23.14% 117.41% 38.86% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 183,303 174,285 169,987 166,876 165,455 155,553 157,060 2.60%
NOSH 174,575 174,285 173,456 173,829 174,164 170,937 174,511 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.69% 2.26% 2.18% 2.57% 4.17% 5.17% 3.79% -
ROE 4.20% 4.64% 3.60% 2.52% 6.82% 11.71% 7.15% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 336.63 306.97 319.18 264.56 307.88 266.62 302.24 1.81%
EPS 4.41 4.64 3.53 2.42 6.48 10.66 6.43 -6.08%
DPS 0.60 1.00 1.00 1.50 1.50 12.50 2.50 -21.15%
NAPS 1.05 1.00 0.98 0.96 0.95 0.91 0.90 2.60%
Adjusted Per Share Value based on latest NOSH - 173,829
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 162.98 148.37 153.54 127.54 148.71 126.39 146.27 1.81%
EPS 2.14 2.24 1.70 1.17 3.13 5.05 3.11 -6.03%
DPS 0.29 0.48 0.48 0.72 0.72 5.93 1.21 -21.16%
NAPS 0.5083 0.4833 0.4714 0.4628 0.4588 0.4314 0.4356 2.60%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.28 0.34 0.47 0.57 0.40 0.62 0.62 -
P/RPS 0.08 0.11 0.15 0.22 0.13 0.23 0.21 -14.84%
P/EPS 6.35 7.33 13.32 23.57 6.17 5.82 9.64 -6.71%
EY 15.75 13.64 7.51 4.24 16.21 17.19 10.38 7.18%
DY 2.14 2.94 2.13 2.63 3.75 20.16 4.03 -10.00%
P/NAPS 0.27 0.34 0.48 0.59 0.42 0.68 0.69 -14.46%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 24/02/10 25/02/09 28/02/08 27/02/07 -
Price 0.275 0.37 0.46 0.52 0.36 0.55 0.77 -
P/RPS 0.08 0.12 0.14 0.20 0.12 0.21 0.25 -17.28%
P/EPS 6.23 7.98 13.04 21.51 5.55 5.16 11.97 -10.30%
EY 16.04 12.53 7.67 4.65 18.01 19.37 8.36 11.46%
DY 2.18 2.70 2.17 2.88 4.17 22.73 3.25 -6.43%
P/NAPS 0.26 0.37 0.47 0.54 0.38 0.60 0.86 -18.06%

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