[PRESTAR] QoQ TTM Result on 30-Sep-2005 [#3]

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
TTM Result
Revenue	529,105	529,353	533,636	516,824	516,053	479,082	454,688	10.66%
YoY %	-0.05%	-0.80%	3.25%	0.15%	7.72%	5.36%	-	-
Horiz. %	116.37%	116.42%	117.36%	113.67%	113.50%	105.36%	100.00%	-
PBT	11,238	9,552	16,550	28,799	45,546	52,922	52,698	-64.40%
YoY %	17.65%	-42.28%	-42.53%	-36.77%	-13.94%	0.43%	-	-
Horiz. %	21.33%	18.13%	31.41%	54.65%	86.43%	100.43%	100.00%	-
Tax	-4,879	-3,097	-7,611	-12,175	-20,222	-26,788	-26,413	-67.66%
YoY %	-57.54%	59.31%	37.49%	39.79%	24.51%	-1.42%	-	-
Horiz. %	18.47%	11.73%	28.82%	46.09%	76.56%	101.42%	100.00%	-
NP	6,359	6,455	8,939	16,624	25,324	26,134	26,285	-61.27%
YoY %	-1.49%	-27.79%	-46.23%	-34.35%	-3.10%	-0.57%	-	-
Horiz. %	24.19%	24.56%	34.01%	63.25%	96.34%	99.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	894	1,860	5,574	13,611	23,127	26,134	26,285	-89.56%
YoY %	-51.94%	-66.63%	-59.05%	-41.15%	-11.51%	-0.57%	-	-
Horiz. %	3.40%	7.08%	21.21%	51.78%	87.99%	99.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.42%	32.42%	45.99%	42.28%	44.40%	50.62%	50.12%	-
YoY %	33.93%	-29.51%	8.77%	-4.77%	-12.29%	1.00%	-	-
Horiz. %	86.63%	64.68%	91.76%	84.36%	88.59%	101.00%	100.00%	-
Total Cost	522,746	522,898	524,697	500,200	490,729	452,948	428,403	14.23%
YoY %	-0.03%	-0.34%	4.90%	1.93%	8.34%	5.73%	-	-
Horiz. %	122.02%	122.06%	122.48%	116.76%	114.55%	105.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	154,097	149,493	190,360	150,022	148,317	150,309	145,222	4.04%
YoY %	3.08%	-21.47%	26.89%	1.15%	-1.33%	3.50%	-	-
Horiz. %	106.11%	102.94%	131.08%	103.31%	102.13%	103.50%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	2,619	2,619	2,619	3,499	3,499	6,998	6,998	-48.16%
YoY %	0.00%	0.00%	-25.15%	0.00%	-50.00%	0.00%	-	-
Horiz. %	37.42%	37.42%	37.42%	50.00%	50.00%	100.00%	100.00%	-
Div Payout %	293.02%	140.84%	47.00%	25.71%	15.13%	26.78%	26.63%	-
YoY %	108.05%	199.66%	82.81%	69.93%	-43.50%	0.56%	-	-
Horiz. %	1,100.34%	528.88%	176.49%	96.55%	56.82%	100.56%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	154,097	149,493	190,360	150,022	148,317	150,309	145,222	4.04%
YoY %	3.08%	-21.47%	26.89%	1.15%	-1.33%	3.50%	-	-
Horiz. %	106.11%	102.94%	131.08%	103.31%	102.13%	103.50%	100.00%	-
NOSH	175,111	175,874	174,642	174,444	174,491	174,778	87,483	59.02%
YoY %	-0.43%	0.71%	0.11%	-0.03%	-0.16%	99.79%	-	-
Horiz. %	200.17%	201.04%	199.63%	199.40%	199.46%	199.79%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	1.20%	1.22%	1.68%	3.22%	4.91%	5.46%	5.78%	-
YoY %	-1.64%	-27.38%	-47.83%	-34.42%	-10.07%	-5.54%	-	-
Horiz. %	20.76%	21.11%	29.07%	55.71%	84.95%	94.46%	100.00%	-
ROE	0.58%	1.24%	2.93%	9.07%	15.59%	17.39%	18.10%	-
YoY %	-53.23%	-57.68%	-67.70%	-41.82%	-10.35%	-3.92%	-	-
Horiz. %	3.20%	6.85%	16.19%	50.11%	86.13%	96.08%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	302.15	300.98	305.56	296.27	295.75	274.11	519.74	-30.41%
YoY %	0.39%	-1.50%	3.14%	0.18%	7.89%	-47.26%	-	-
Horiz. %	58.13%	57.91%	58.79%	57.00%	56.90%	52.74%	100.00%	-
EPS	0.51	1.06	3.19	7.80	13.25	14.95	30.05	-93.44%
YoY %	-51.89%	-66.77%	-59.10%	-41.13%	-11.37%	-50.25%	-	-
Horiz. %	1.70%	3.53%	10.62%	25.96%	44.09%	49.75%	100.00%	-
DPS	1.50	1.50	1.50	2.01	2.01	4.00	8.00	-67.34%
YoY %	0.00%	0.00%	-25.37%	0.00%	-49.75%	-50.00%	-	-
Horiz. %	18.75%	18.75%	18.75%	25.12%	25.12%	50.00%	100.00%	-
NAPS	0.88	0.85	1.09	0.86	0.85	0.86	1.66	-34.57%
YoY %	3.53%	-22.02%	26.74%	1.18%	-1.16%	-48.19%	-	-
Horiz. %	53.01%	51.20%	65.66%	51.81%	51.20%	51.81%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 174,444
RPS	146.73	146.80	147.99	143.33	143.11	132.86	126.10	10.65%
YoY %	-0.05%	-0.80%	3.25%	0.15%	7.71%	5.36%	-	-
Horiz. %	116.36%	116.42%	117.36%	113.66%	113.49%	105.36%	100.00%	-
EPS	0.25	0.52	1.55	3.77	6.41	7.25	7.29	-89.50%
YoY %	-51.92%	-66.45%	-58.89%	-41.19%	-11.59%	-0.55%	-	-
Horiz. %	3.43%	7.13%	21.26%	51.71%	87.93%	99.45%	100.00%	-
DPS	0.73	0.73	0.73	0.97	0.97	1.94	1.94	-47.97%
YoY %	0.00%	0.00%	-24.74%	0.00%	-50.00%	0.00%	-	-
Horiz. %	37.63%	37.63%	37.63%	50.00%	50.00%	100.00%	100.00%	-
NAPS	0.4274	0.4146	0.5279	0.416	0.4113	0.4168	0.4027	4.05%
YoY %	3.09%	-21.46%	26.90%	1.14%	-1.32%	3.50%	-	-
Horiz. %	106.13%	102.96%	131.09%	103.30%	102.14%	103.50%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	0.54	0.48	0.42	0.66	0.68	0.82	0.84	-
P/RPS	0.18	0.16	0.14	0.22	0.23	0.30	0.16	8.19%
YoY %	12.50%	14.29%	-36.36%	-4.35%	-23.33%	87.50%	-	-
Horiz. %	112.50%	100.00%	87.50%	137.50%	143.75%	187.50%	100.00%	-
P/EPS	105.77	45.39	13.16	8.46	5.13	5.48	2.80	1033.33%
YoY %	133.02%	244.91%	55.56%	64.91%	-6.39%	95.71%	-	-
Horiz. %	3,777.50%	1,621.07%	470.00%	302.14%	183.21%	195.71%	100.00%	-
EY	0.95	2.20	7.60	11.82	19.49	18.23	35.77	-91.15%
YoY %	-56.82%	-71.05%	-35.70%	-39.35%	6.91%	-49.04%	-	-
Horiz. %	2.66%	6.15%	21.25%	33.04%	54.49%	50.96%	100.00%	-
DY	2.78	3.13	3.57	3.04	2.95	4.88	9.52	-56.08%
YoY %	-11.18%	-12.32%	17.43%	3.05%	-39.55%	-48.74%	-	-
Horiz. %	29.20%	32.88%	37.50%	31.93%	30.99%	51.26%	100.00%	-
P/NAPS	0.61	0.56	0.39	0.77	0.80	0.95	0.51	12.71%
YoY %	8.93%	43.59%	-49.35%	-3.75%	-15.79%	86.27%	-	-
Horiz. %	119.61%	109.80%	76.47%	150.98%	156.86%	186.27%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	28/08/06	20/06/06	27/02/06	29/11/05	29/08/05	26/05/05	25/02/05	-
Price	0.54	0.52	0.48	0.55	0.64	0.69	0.90	-
P/RPS	0.18	0.17	0.16	0.19	0.22	0.25	0.17	3.89%
YoY %	5.88%	6.25%	-15.79%	-13.64%	-12.00%	47.06%	-	-
Horiz. %	105.88%	100.00%	94.12%	111.76%	129.41%	147.06%	100.00%	-
P/EPS	105.77	49.17	15.04	7.05	4.83	4.61	3.00	982.25%
YoY %	115.11%	226.93%	113.33%	45.96%	4.77%	53.67%	-	-
Horiz. %	3,525.67%	1,639.00%	501.33%	235.00%	161.00%	153.67%	100.00%	-
EY	0.95	2.03	6.65	14.19	20.71	21.67	33.38	-90.73%
YoY %	-53.20%	-69.47%	-53.14%	-31.48%	-4.43%	-35.08%	-	-
Horiz. %	2.85%	6.08%	19.92%	42.51%	62.04%	64.92%	100.00%	-
DY	2.78	2.88	3.13	3.65	3.13	5.80	8.89	-54.02%
YoY %	-3.47%	-7.99%	-14.25%	16.61%	-46.03%	-34.76%	-	-
Horiz. %	31.27%	32.40%	35.21%	41.06%	35.21%	65.24%	100.00%	-
P/NAPS	0.61	0.61	0.44	0.64	0.75	0.80	0.54	8.48%
YoY %	0.00%	38.64%	-31.25%	-14.67%	-6.25%	48.15%	-	-
Horiz. %	112.96%	112.96%	81.48%	118.52%	138.89%	148.15%	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