[PRESTAR] QoQ TTM Result on 31-Mar-2014 [#1]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
TTM Result
Revenue	630,101	624,194	611,729	603,998	600,538	607,759	603,873	2.86%
YoY %	0.95%	2.04%	1.28%	0.58%	-1.19%	0.64%	-	-
Horiz. %	104.34%	103.37%	101.30%	100.02%	99.45%	100.64%	100.00%	-
PBT	22,912	22,649	20,291	20,410	20,329	19,387	18,848	13.86%
YoY %	1.16%	11.62%	-0.58%	0.40%	4.86%	2.86%	-	-
Horiz. %	121.56%	120.17%	107.66%	108.29%	107.86%	102.86%	100.00%	-
Tax	-7,872	-6,359	-4,936	-4,759	-4,086	-2,787	-2,659	105.77%
YoY %	-23.79%	-28.83%	-3.72%	-16.47%	-46.61%	-4.81%	-	-
Horiz. %	296.05%	239.15%	185.63%	178.98%	153.67%	104.81%	100.00%	-
NP	15,040	16,290	15,355	15,651	16,243	16,600	16,189	-4.77%
YoY %	-7.67%	6.09%	-1.89%	-3.64%	-2.15%	2.54%	-	-
Horiz. %	92.90%	100.62%	94.85%	96.68%	100.33%	102.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,309	12,893	11,997	11,933	12,205	12,106	12,460	-0.80%
YoY %	-4.53%	7.47%	0.54%	-2.23%	0.82%	-2.84%	-	-
Horiz. %	98.79%	103.48%	96.28%	95.77%	97.95%	97.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.36%	28.08%	24.33%	23.32%	20.10%	14.38%	14.11%	-
YoY %	22.36%	15.41%	4.33%	16.02%	39.78%	1.91%	-	-
Horiz. %	243.52%	199.01%	172.43%	165.27%	142.45%	101.91%	100.00%	-
Total Cost	615,061	607,904	596,374	588,347	584,295	591,159	587,684	3.07%
YoY %	1.18%	1.93%	1.36%	0.69%	-1.16%	0.59%	-	-
Horiz. %	104.66%	103.44%	101.48%	100.11%	99.42%	100.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	202,723	201,150	200,347	196,209	193,278	192,049	189,358	4.63%
YoY %	0.78%	0.40%	2.11%	1.52%	0.64%	1.42%	-	-
Horiz. %	107.06%	106.23%	105.80%	103.62%	102.07%	101.42%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	3,495	3,482	3,482	3,482	3,482	1,047	1,047	122.86%
YoY %	0.37%	0.00%	0.00%	0.00%	232.57%	0.00%	-	-
Horiz. %	333.81%	332.57%	332.57%	332.57%	332.57%	100.00%	100.00%	-
Div Payout %	28.40%	27.01%	29.03%	29.18%	28.53%	8.65%	8.41%	-
YoY %	5.15%	-6.96%	-0.51%	2.28%	229.83%	2.85%	-	-
Horiz. %	337.69%	321.17%	345.18%	346.97%	339.24%	102.85%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	202,723	201,150	200,347	196,209	193,278	192,049	189,358	4.63%
YoY %	0.78%	0.40%	2.11%	1.52%	0.64%	1.42%	-	-
Horiz. %	107.06%	106.23%	105.80%	103.62%	102.07%	101.42%	100.00%	-
NOSH	174,761	174,913	174,214	173,636	174,124	174,590	173,723	0.39%
YoY %	-0.09%	0.40%	0.33%	-0.28%	-0.27%	0.50%	-	-
Horiz. %	100.60%	100.68%	100.28%	99.95%	100.23%	100.50%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	2.39%	2.61%	2.51%	2.59%	2.70%	2.73%	2.68%	-
YoY %	-8.43%	3.98%	-3.09%	-4.07%	-1.10%	1.87%	-	-
Horiz. %	89.18%	97.39%	93.66%	96.64%	100.75%	101.87%	100.00%	-
ROE	6.07%	6.41%	5.99%	6.08%	6.31%	6.30%	6.58%	-
YoY %	-5.30%	7.01%	-1.48%	-3.65%	0.16%	-4.26%	-	-
Horiz. %	92.25%	97.42%	91.03%	92.40%	95.90%	95.74%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	360.55	356.86	351.13	347.85	344.89	348.11	347.61	2.45%
YoY %	1.03%	1.63%	0.94%	0.86%	-0.92%	0.14%	-	-
Horiz. %	103.72%	102.66%	101.01%	100.07%	99.22%	100.14%	100.00%	-
EPS	7.04	7.37	6.89	6.87	7.01	6.93	7.17	-1.20%
YoY %	-4.48%	6.97%	0.29%	-2.00%	1.15%	-3.35%	-	-
Horiz. %	98.19%	102.79%	96.09%	95.82%	97.77%	96.65%	100.00%	-
DPS	2.00	2.00	2.00	2.00	2.00	0.60	0.60	122.65%
YoY %	0.00%	0.00%	0.00%	0.00%	233.33%	0.00%	-	-
Horiz. %	333.33%	333.33%	333.33%	333.33%	333.33%	100.00%	100.00%	-
NAPS	1.16	1.15	1.15	1.13	1.11	1.10	1.09	4.22%
YoY %	0.87%	0.00%	1.77%	1.80%	0.91%	0.92%	-	-
Horiz. %	106.42%	105.50%	105.50%	103.67%	101.83%	100.92%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 173,636
RPS	174.74	173.10	169.65	167.50	166.54	168.55	167.47	2.86%
YoY %	0.95%	2.03%	1.28%	0.58%	-1.19%	0.64%	-	-
Horiz. %	104.34%	103.36%	101.30%	100.02%	99.44%	100.64%	100.00%	-
EPS	3.41	3.58	3.33	3.31	3.38	3.36	3.46	-0.96%
YoY %	-4.75%	7.51%	0.60%	-2.07%	0.60%	-2.89%	-	-
Horiz. %	98.55%	103.47%	96.24%	95.66%	97.69%	97.11%	100.00%	-
DPS	0.97	0.97	0.97	0.97	0.97	0.29	0.29	123.16%
YoY %	0.00%	0.00%	0.00%	0.00%	234.48%	0.00%	-	-
Horiz. %	334.48%	334.48%	334.48%	334.48%	334.48%	100.00%	100.00%	-
NAPS	0.5622	0.5578	0.5556	0.5441	0.536	0.5326	0.5251	4.64%
YoY %	0.79%	0.40%	2.11%	1.51%	0.64%	1.43%	-	-
Horiz. %	107.07%	106.23%	105.81%	103.62%	102.08%	101.43%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	0.45	0.605	0.67	0.54	0.46	0.39	0.40	-
P/RPS	0.12	0.17	0.19	0.16	0.13	0.11	0.12	0.00%
YoY %	-29.41%	-10.53%	18.75%	23.08%	18.18%	-8.33%	-	-
Horiz. %	100.00%	141.67%	158.33%	133.33%	108.33%	91.67%	100.00%	-
P/EPS	6.39	8.21	9.73	7.86	6.56	5.62	5.58	9.43%
YoY %	-22.17%	-15.62%	23.79%	19.82%	16.73%	0.72%	-	-
Horiz. %	114.52%	147.13%	174.37%	140.86%	117.56%	100.72%	100.00%	-
EY	15.65	12.18	10.28	12.73	15.24	17.78	17.93	-8.64%
YoY %	28.49%	18.48%	-19.25%	-16.47%	-14.29%	-0.84%	-	-
Horiz. %	87.28%	67.93%	57.33%	71.00%	85.00%	99.16%	100.00%	-
DY	4.44	3.31	2.99	3.70	4.35	1.54	1.50	105.74%
YoY %	34.14%	10.70%	-19.19%	-14.94%	182.47%	2.67%	-	-
Horiz. %	296.00%	220.67%	199.33%	246.67%	290.00%	102.67%	100.00%	-
P/NAPS	0.39	0.53	0.58	0.48	0.41	0.35	0.37	3.56%
YoY %	-26.42%	-8.62%	20.83%	17.07%	17.14%	-5.41%	-	-
Horiz. %	105.41%	143.24%	156.76%	129.73%	110.81%	94.59%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	26/02/15	26/11/14	27/08/14	27/05/14	25/02/14	26/11/13	29/08/13	-
Price	0.50	0.52	0.615	0.60	0.475	0.475	0.40	-
P/RPS	0.14	0.15	0.18	0.17	0.14	0.14	0.12	10.79%
YoY %	-6.67%	-16.67%	5.88%	21.43%	0.00%	16.67%	-	-
Horiz. %	116.67%	125.00%	150.00%	141.67%	116.67%	116.67%	100.00%	-
P/EPS	7.10	7.05	8.93	8.73	6.78	6.85	5.58	17.37%
YoY %	0.71%	-21.05%	2.29%	28.76%	-1.02%	22.76%	-	-
Horiz. %	127.24%	126.34%	160.04%	156.45%	121.51%	122.76%	100.00%	-
EY	14.09	14.18	11.20	11.45	14.76	14.60	17.93	-14.80%
YoY %	-0.63%	26.61%	-2.18%	-22.43%	1.10%	-18.57%	-	-
Horiz. %	78.58%	79.09%	62.47%	63.86%	82.32%	81.43%	100.00%	-
DY	4.00	3.85	3.25	3.33	4.21	1.26	1.50	91.95%
YoY %	3.90%	18.46%	-2.40%	-20.90%	234.13%	-16.00%	-	-
Horiz. %	266.67%	256.67%	216.67%	222.00%	280.67%	84.00%	100.00%	-
P/NAPS	0.43	0.45	0.53	0.53	0.43	0.43	0.37	10.50%
YoY %	-4.44%	-15.09%	0.00%	23.26%	0.00%	16.22%	-	-
Horiz. %	116.22%	121.62%	143.24%	143.24%	116.22%	116.22%	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