[PRESTAR] QoQ TTM Result on 30-Jun-2016 [#2]

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
TTM Result
Revenue	652,231	621,484	600,385	603,871	595,271	616,913	622,480	3.15%
YoY %	4.95%	3.51%	-0.58%	1.44%	-3.51%	-0.89%	-	-
Horiz. %	104.78%	99.84%	96.45%	97.01%	95.63%	99.11%	100.00%	-
PBT	51,139	39,832	34,086	25,290	20,170	20,101	16,462	112.75%
YoY %	28.39%	16.86%	34.78%	25.38%	0.34%	22.11%	-	-
Horiz. %	310.65%	241.96%	207.06%	153.63%	122.52%	122.11%	100.00%	-
Tax	-12,301	-9,146	-7,249	-7,263	-6,352	-6,948	-7,022	45.26%
YoY %	-34.50%	-26.17%	0.19%	-14.34%	8.58%	1.05%	-	-
Horiz. %	175.18%	130.25%	103.23%	103.43%	90.46%	98.95%	100.00%	-
NP	38,838	30,686	26,837	18,027	13,818	13,153	9,440	156.53%
YoY %	26.57%	14.34%	48.87%	30.46%	5.06%	39.33%	-	-
Horiz. %	411.42%	325.06%	284.29%	190.96%	146.38%	139.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,478	24,340	21,856	14,548	11,210	10,659	6,890	169.22%
YoY %	25.22%	11.37%	50.23%	29.78%	5.17%	54.70%	-	-
Horiz. %	442.35%	353.27%	317.21%	211.15%	162.70%	154.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.05%	22.96%	21.27%	28.72%	31.49%	34.57%	42.66%	-
YoY %	4.75%	7.95%	-25.94%	-8.80%	-8.91%	-18.96%	-	-
Horiz. %	56.38%	53.82%	49.86%	67.32%	73.82%	81.04%	100.00%	-
Total Cost	613,393	590,798	573,548	585,844	581,453	603,760	613,040	0.03%
YoY %	3.82%	3.01%	-2.10%	0.76%	-3.69%	-1.51%	-	-
Horiz. %	100.06%	96.37%	93.56%	95.56%	94.85%	98.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	247,582	234,273	226,333	222,658	217,068	215,376	203,199	14.06%
YoY %	5.68%	3.51%	1.65%	2.58%	0.79%	5.99%	-	-
Horiz. %	121.84%	115.29%	111.38%	109.58%	106.83%	105.99%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	5,277	5,277	5,256	3,502	3,502	3,502	3,495	31.57%
YoY %	0.00%	0.40%	50.09%	0.00%	0.00%	0.20%	-	-
Horiz. %	150.99%	150.99%	150.39%	100.20%	100.20%	100.20%	100.00%	-
Div Payout %	17.32%	21.68%	24.05%	24.07%	31.24%	32.86%	50.73%	-
YoY %	-20.11%	-9.85%	-0.08%	-22.95%	-4.93%	-35.23%	-	-
Horiz. %	34.14%	42.74%	47.41%	47.45%	61.58%	64.77%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	247,582	234,273	226,333	222,658	217,068	215,376	203,199	14.06%
YoY %	5.68%	3.51%	1.65%	2.58%	0.79%	5.99%	-	-
Horiz. %	121.84%	115.29%	111.38%	109.58%	106.83%	105.99%	100.00%	-
NOSH	186,152	176,145	175,452	175,322	175,055	175,102	169,333	6.51%
YoY %	5.68%	0.39%	0.07%	0.15%	-0.03%	3.41%	-	-
Horiz. %	109.93%	104.02%	103.61%	103.54%	103.38%	103.41%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	5.95%	4.94%	4.47%	2.99%	2.32%	2.13%	1.52%	-
YoY %	20.45%	10.51%	49.50%	28.88%	8.92%	40.13%	-	-
Horiz. %	391.45%	325.00%	294.08%	196.71%	152.63%	140.13%	100.00%	-
ROE	12.31%	10.39%	9.66%	6.53%	5.16%	4.95%	3.39%	-
YoY %	18.48%	7.56%	47.93%	26.55%	4.24%	46.02%	-	-
Horiz. %	363.13%	306.49%	284.96%	192.63%	152.21%	146.02%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	350.37	352.82	342.19	344.44	340.05	352.32	367.61	-3.14%
YoY %	-0.69%	3.11%	-0.65%	1.29%	-3.48%	-4.16%	-	-
Horiz. %	95.31%	95.98%	93.09%	93.70%	92.50%	95.84%	100.00%	-
EPS	16.37	13.82	12.46	8.30	6.40	6.09	4.07	152.69%
YoY %	18.45%	10.91%	50.12%	29.69%	5.09%	49.63%	-	-
Horiz. %	402.21%	339.56%	306.14%	203.93%	157.25%	149.63%	100.00%	-
DPS	2.84	3.00	3.00	2.00	2.00	2.00	2.06	23.84%
YoY %	-5.33%	0.00%	50.00%	0.00%	0.00%	-2.91%	-	-
Horiz. %	137.86%	145.63%	145.63%	97.09%	97.09%	97.09%	100.00%	-
NAPS	1.33	1.33	1.29	1.27	1.24	1.23	1.20	7.09%
YoY %	0.00%	3.10%	1.57%	2.42%	0.81%	2.50%	-	-
Horiz. %	110.83%	110.83%	107.50%	105.83%	103.33%	102.50%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 175,322
RPS	183.46	174.81	168.88	169.86	167.44	173.53	175.09	3.15%
YoY %	4.95%	3.51%	-0.58%	1.45%	-3.51%	-0.89%	-	-
Horiz. %	104.78%	99.84%	96.45%	97.01%	95.63%	99.11%	100.00%	-
EPS	8.57	6.85	6.15	4.09	3.15	3.00	1.94	168.98%
YoY %	25.11%	11.38%	50.37%	29.84%	5.00%	54.64%	-	-
Horiz. %	441.75%	353.09%	317.01%	210.82%	162.37%	154.64%	100.00%	-
DPS	1.48	1.48	1.48	0.99	0.99	0.99	0.98	31.59%
YoY %	0.00%	0.00%	49.49%	0.00%	0.00%	1.02%	-	-
Horiz. %	151.02%	151.02%	151.02%	101.02%	101.02%	101.02%	100.00%	-
NAPS	0.6964	0.659	0.6366	0.6263	0.6106	0.6058	0.5716	14.05%
YoY %	5.68%	3.52%	1.64%	2.57%	0.79%	5.98%	-	-
Horiz. %	121.83%	115.29%	111.37%	109.57%	106.82%	105.98%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	0.895	0.87	0.665	0.57	0.48	0.48	0.415	-
P/RPS	0.26	0.25	0.19	0.17	0.14	0.14	0.11	77.34%
YoY %	4.00%	31.58%	11.76%	21.43%	0.00%	27.27%	-	-
Horiz. %	236.36%	227.27%	172.73%	154.55%	127.27%	127.27%	100.00%	-
P/EPS	5.47	6.30	5.34	6.87	7.50	7.89	10.20	-33.96%
YoY %	-13.17%	17.98%	-22.27%	-8.40%	-4.94%	-22.65%	-	-
Horiz. %	53.63%	61.76%	52.35%	67.35%	73.53%	77.35%	100.00%	-
EY	18.29	15.88	18.73	14.56	13.34	12.68	9.80	51.52%
YoY %	15.18%	-15.22%	28.64%	9.15%	5.21%	29.39%	-	-
Horiz. %	186.63%	162.04%	191.12%	148.57%	136.12%	129.39%	100.00%	-
DY	3.17	3.45	4.51	3.50	4.17	4.17	4.97	-25.88%
YoY %	-8.12%	-23.50%	28.86%	-16.07%	0.00%	-16.10%	-	-
Horiz. %	63.78%	69.42%	90.74%	70.42%	83.90%	83.90%	100.00%	-
P/NAPS	0.67	0.65	0.52	0.45	0.39	0.39	0.35	54.11%
YoY %	3.08%	25.00%	15.56%	15.38%	0.00%	11.43%	-	-
Horiz. %	191.43%	185.71%	148.57%	128.57%	111.43%	111.43%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	25/05/17	23/02/17	24/11/16	25/08/16	24/05/16	25/02/16	26/11/15	-
Price	1.20	0.895	0.63	0.55	0.555	0.425	0.46	-
P/RPS	0.34	0.25	0.18	0.16	0.16	0.12	0.13	89.71%
YoY %	36.00%	38.89%	12.50%	0.00%	33.33%	-7.69%	-	-
Horiz. %	261.54%	192.31%	138.46%	123.08%	123.08%	92.31%	100.00%	-
P/EPS	7.33	6.48	5.06	6.63	8.67	6.98	11.31	-25.08%
YoY %	13.12%	28.06%	-23.68%	-23.53%	24.21%	-38.28%	-	-
Horiz. %	64.81%	57.29%	44.74%	58.62%	76.66%	61.72%	100.00%	-
EY	13.64	15.44	19.77	15.09	11.54	14.32	8.85	33.39%
YoY %	-11.66%	-21.90%	31.01%	30.76%	-19.41%	61.81%	-	-
Horiz. %	154.12%	174.46%	223.39%	170.51%	130.40%	161.81%	100.00%	-
DY	2.36	3.35	4.76	3.63	3.60	4.71	4.49	-34.84%
YoY %	-29.55%	-29.62%	31.13%	0.83%	-23.57%	4.90%	-	-
Horiz. %	52.56%	74.61%	106.01%	80.85%	80.18%	104.90%	100.00%	-
P/NAPS	0.90	0.67	0.49	0.43	0.45	0.35	0.38	77.58%
YoY %	34.33%	36.73%	13.95%	-4.44%	28.57%	-7.89%	-	-
Horiz. %	236.84%	176.32%	128.95%	113.16%	118.42%	92.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos