[PRESTAR] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 26.53%
YoY- -3.13%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 527,443 533,636 454,688 345,359 315,758 287,372 262,717 12.31%
PBT 29,473 16,550 52,698 19,878 19,502 5,833 17,666 8.90%
Tax -9,492 -5,200 -26,413 -8,455 -7,710 -3,793 -5,575 9.27%
NP 19,981 11,350 26,285 11,423 11,792 2,040 12,091 8.72%
-
NP to SH 11,227 5,574 26,285 11,423 11,792 2,040 12,091 -1.22%
-
Tax Rate 32.21% 31.42% 50.12% 42.53% 39.53% 65.03% 31.56% -
Total Cost 507,462 522,286 428,403 333,936 303,966 285,332 250,626 12.47%
-
Net Worth 157,387 148,523 145,201 118,148 107,376 94,031 55,551 18.94%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 4,371 4,368 6,997 4,280 3,483 - - -
Div Payout % 38.94% 78.37% 26.62% 37.47% 29.54% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 157,387 148,523 145,201 118,148 107,376 94,031 55,551 18.94%
NOSH 174,875 174,733 87,470 85,614 40,983 39,843 20,348 43.09%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.79% 2.13% 5.78% 3.31% 3.73% 0.71% 4.60% -
ROE 7.13% 3.75% 18.10% 9.67% 10.98% 2.17% 21.77% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 301.61 305.40 519.82 403.39 770.45 721.25 1,291.08 -21.51%
EPS 6.42 3.19 30.05 13.34 14.00 5.12 40.04 -26.28%
DPS 2.50 2.50 8.00 5.00 8.50 0.00 0.00 -
NAPS 0.90 0.85 1.66 1.38 2.62 2.36 2.73 -16.87%
Adjusted Per Share Value based on latest NOSH - 85,480
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 146.27 147.99 126.10 95.78 87.57 79.70 72.86 12.31%
EPS 3.11 1.55 7.29 3.17 3.27 0.57 3.35 -1.23%
DPS 1.21 1.21 1.94 1.19 0.97 0.00 0.00 -
NAPS 0.4365 0.4119 0.4027 0.3277 0.2978 0.2608 0.1541 18.94%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.62 0.42 0.84 0.77 1.19 0.99 1.20 -
P/RPS 0.21 0.14 0.16 0.19 0.15 0.14 0.09 15.15%
P/EPS 9.66 13.17 2.80 5.77 4.14 19.34 2.02 29.78%
EY 10.35 7.60 35.77 17.33 24.18 5.17 49.52 -22.95%
DY 4.03 5.95 9.52 6.49 7.14 0.00 0.00 -
P/NAPS 0.69 0.49 0.51 0.56 0.45 0.42 0.44 7.78%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 25/02/05 25/02/04 27/02/03 27/02/02 27/02/01 -
Price 0.77 0.48 0.90 0.81 1.12 1.15 1.40 -
P/RPS 0.26 0.16 0.17 0.20 0.15 0.16 0.11 15.40%
P/EPS 11.99 15.05 3.00 6.07 3.89 22.46 2.36 31.09%
EY 8.34 6.65 33.39 16.47 25.69 4.45 42.44 -23.74%
DY 3.25 5.21 8.89 6.17 7.59 0.00 0.00 -
P/NAPS 0.86 0.56 0.54 0.59 0.43 0.49 0.51 9.09%

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