[PRESTAR] YoY Annualized Quarter 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- 2548.96%
YoY- -62.55%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Annualized Quarter 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 28,150 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 22,310 23,545 19,981 -11.02%
-
NP to SH 7,701 8,080 6,120 4,203 11,222 18,215 11,227 -6.08%
-
Tax Rate 7.38% 25.71% 18.67% 38.34% 20.75% 24.28% 32.21% -
Total Cost 577,771 522,918 541,589 448,063 513,915 432,214 507,462 2.18%
-
Net Worth 182,562 175,772 170,748 166,770 165,285 157,741 157,387 2.50%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,043 1,740 1,742 2,605 2,609 21,667 4,371 -21.22%
Div Payout % 13.55% 21.54% 28.47% 62.00% 23.26% 118.96% 38.94% -
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 182,562 175,772 170,748 166,770 165,285 157,741 157,387 2.50%
NOSH 173,868 174,032 174,232 173,719 173,984 173,342 174,875 -0.09%
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% 4.16% 5.17% 3.79% -
ROE 4.22% 4.60% 3.58% 2.52% 6.79% 11.55% 7.13% -
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 338.00 307.41 317.75 264.73 308.20 262.92 301.61 1.91%
EPS 4.42 4.64 3.52 2.41 6.45 10.50 6.42 -6.02%
DPS 0.60 1.00 1.00 1.50 1.50 12.50 2.50 -21.15%
NAPS 1.05 1.01 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 3.11 5.05 3.11 -6.03%
DPS 0.29 0.48 0.48 0.72 0.72 6.01 1.21 -21.16%
NAPS 0.5063 0.4875 0.4735 0.4625 0.4584 0.4375 0.4365 2.50%
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 0.24 0.21 -14.84%
P/EPS 6.32 7.32 13.38 23.56 6.20 5.90 9.66 -6.82%
EY 15.82 13.66 7.47 4.24 16.13 16.95 10.35 7.32%
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 0.26 -17.82%
P/EPS 6.21 7.97 13.10 21.49 5.58 5.23 11.99 -10.37%
EY 16.11 12.55 7.64 4.65 17.92 19.11 8.34 11.58%
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