[PRESTAR] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[PRESTAR] PRESTAR RESOURCES BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 27.74%
YoY- 89.62%
Quarter Report
Latest QR
Upcoming QR
PRESTAR's Result
PRESTAR's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 455,226 533,165 516,824 429,235 333,386 312,814 286,877 7.99%
PBT 34,280 21,343 28,799 44,240 21,336 16,696 8,411 26.37%
Tax -7,812 -6,832 -12,175 -22,130 -9,676 -7,181 -5,459 6.15%
NP 26,468 14,511 16,624 22,110 11,660 9,515 2,952 44.11%
-
NP to SH 20,027 7,439 13,611 22,110 11,660 9,515 2,952 37.56%
-
Tax Rate 22.79% 32.01% 42.28% 50.02% 45.35% 43.01% 64.90% -
Total Cost 428,758 518,654 500,200 407,125 321,726 303,299 283,925 7.10%
-
Net Worth 157,469 156,001 150,022 87,431 117,102 105,281 95,054 8.77%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 23,185 2,619 3,499 4,274 3,483 - - -
Div Payout % 115.77% 35.21% 25.71% 19.33% 29.87% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 157,469 156,001 150,022 87,431 117,102 105,281 95,054 8.77%
NOSH 173,043 175,282 174,444 87,431 85,476 40,965 39,939 27.66%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.81% 2.72% 3.22% 5.15% 3.50% 3.04% 1.03% -
ROE 12.72% 4.77% 9.07% 25.29% 9.96% 9.04% 3.11% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 263.07 304.18 296.27 490.94 390.03 763.60 718.29 -15.40%
EPS 11.57 4.24 7.80 25.29 13.64 23.23 7.39 7.75%
DPS 13.50 1.50 2.01 4.89 4.08 0.00 0.00 -
NAPS 0.91 0.89 0.86 1.00 1.37 2.57 2.38 -14.79%
Adjusted Per Share Value based on latest NOSH - 87,431
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 126.25 147.86 143.33 119.04 92.46 86.75 79.56 7.99%
EPS 5.55 2.06 3.77 6.13 3.23 2.64 0.82 37.51%
DPS 6.43 0.73 0.97 1.19 0.97 0.00 0.00 -
NAPS 0.4367 0.4326 0.416 0.2425 0.3248 0.292 0.2636 8.77%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.69 0.53 0.66 0.73 0.71 1.45 0.96 -
P/RPS 0.26 0.17 0.22 0.15 0.18 0.19 0.13 12.24%
P/EPS 5.96 12.49 8.46 2.89 5.20 6.24 12.99 -12.17%
EY 16.77 8.01 11.82 34.64 19.21 16.02 7.70 13.84%
DY 19.57 2.83 3.04 6.70 5.74 0.00 0.00 -
P/NAPS 0.76 0.60 0.77 0.73 0.52 0.56 0.40 11.28%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 19/11/07 27/11/06 29/11/05 25/11/04 21/11/03 21/11/02 27/11/01 -
Price 0.65 0.65 0.55 0.75 0.89 1.20 1.00 -
P/RPS 0.25 0.21 0.19 0.15 0.23 0.16 0.14 10.14%
P/EPS 5.62 15.32 7.05 2.97 6.52 5.17 13.53 -13.61%
EY 17.81 6.53 14.19 33.72 15.33 19.36 7.39 15.78%
DY 20.77 2.31 3.65 6.52 4.58 0.00 0.00 -
P/NAPS 0.71 0.73 0.64 0.75 0.65 0.47 0.42 9.14%

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