[PRESTAR] QoQ 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
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 516,824 516,053 479,082 454,688 429,235 386,422 361,857 26.79%
PBT 28,799 45,546 52,922 52,698 44,240 32,710 24,317 11.92%
Tax -12,175 -20,222 -26,788 -26,413 -22,130 -15,402 -10,566 9.90%
NP 16,624 25,324 26,134 26,285 22,110 17,308 13,751 13.47%
-
NP to SH 13,611 23,127 26,134 26,285 22,110 17,308 13,751 -0.67%
-
Tax Rate 42.28% 44.40% 50.62% 50.12% 50.02% 47.09% 43.45% -
Total Cost 500,200 490,729 452,948 428,403 407,125 369,114 348,106 27.30%
-
Net Worth 150,022 148,317 150,309 145,222 87,431 87,530 87,140 43.59%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 3,499 3,499 6,998 6,998 4,274 4,274 4,274 -12.47%
Div Payout % 25.71% 15.13% 26.78% 26.63% 19.33% 24.69% 31.08% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 150,022 148,317 150,309 145,222 87,431 87,530 87,140 43.59%
NOSH 174,444 174,491 174,778 87,483 87,431 87,530 87,140 58.77%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.22% 4.91% 5.46% 5.78% 5.15% 4.48% 3.80% -
ROE 9.07% 15.59% 17.39% 18.10% 25.29% 19.77% 15.78% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 296.27 295.75 274.11 519.74 490.94 441.47 415.26 -20.13%
EPS 7.80 13.25 14.95 30.05 25.29 19.77 15.78 -37.45%
DPS 2.01 2.01 4.00 8.00 4.89 4.88 4.90 -44.76%
NAPS 0.86 0.85 0.86 1.66 1.00 1.00 1.00 -9.55%
Adjusted Per Share Value based on latest NOSH - 87,483
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 143.33 143.11 132.86 126.10 119.04 107.16 100.35 26.79%
EPS 3.77 6.41 7.25 7.29 6.13 4.80 3.81 -0.70%
DPS 0.97 0.97 1.94 1.94 1.19 1.19 1.19 -12.72%
NAPS 0.416 0.4113 0.4168 0.4027 0.2425 0.2427 0.2417 43.57%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.66 0.68 0.82 0.84 0.73 0.81 1.02 -
P/RPS 0.22 0.23 0.30 0.16 0.15 0.18 0.25 -8.16%
P/EPS 8.46 5.13 5.48 2.80 2.89 4.10 6.46 19.67%
EY 11.82 19.49 18.23 35.77 34.64 24.41 15.47 -16.40%
DY 3.04 2.95 4.88 9.52 6.70 6.03 4.81 -26.33%
P/NAPS 0.77 0.80 0.95 0.51 0.73 0.81 1.02 -17.07%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 26/05/05 25/02/05 25/11/04 17/08/04 06/05/04 -
Price 0.55 0.64 0.69 0.90 0.75 0.73 0.87 -
P/RPS 0.19 0.22 0.25 0.17 0.15 0.17 0.21 -6.44%
P/EPS 7.05 4.83 4.61 3.00 2.97 3.69 5.51 17.84%
EY 14.19 20.71 21.67 33.38 33.72 27.09 18.14 -15.08%
DY 3.65 3.13 5.80 8.89 6.52 6.69 5.64 -25.16%
P/NAPS 0.64 0.75 0.80 0.54 0.75 0.73 0.87 -18.49%

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