[PRESTAR] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Annualized Quarter Result
Revenue	689,090	596,010	622,094	626,210	603,828	571,432	554,458	3.68%
YoY %	15.62%	-4.19%	-0.66%	3.71%	5.67%	3.06%	-	-
Horiz. %	124.28%	107.49%	112.20%	112.94%	108.90%	103.06%	100.00%	-
PBT	84,400	27,578	17,200	24,920	24,994	8,686	22,086	25.01%
YoY %	206.04%	60.34%	-30.98%	-0.30%	187.75%	-60.67%	-	-
Horiz. %	382.14%	124.87%	77.88%	112.83%	113.17%	39.33%	100.00%	-
Tax	-19,324	-6,344	-5,714	-7,614	-5,912	-2,174	-5,496	23.28%
YoY %	-204.60%	-11.03%	24.95%	-28.79%	-171.94%	60.44%	-	-
Horiz. %	351.60%	115.43%	103.97%	138.54%	107.57%	39.56%	100.00%	-
NP	65,076	21,234	11,486	17,306	19,082	6,512	16,590	25.55%
YoY %	206.47%	84.87%	-33.63%	-9.31%	193.03%	-60.75%	-	-
Horiz. %	392.26%	127.99%	69.23%	104.32%	115.02%	39.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,654	16,646	8,868	14,162	14,578	5,060	11,130	30.34%
YoY %	228.33%	87.71%	-37.38%	-2.85%	188.10%	-54.54%	-	-
Horiz. %	491.05%	149.56%	79.68%	127.24%	130.98%	45.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.90%	23.00%	33.22%	30.55%	23.65%	25.03%	24.88%	-
YoY %	-0.43%	-30.76%	8.74%	29.18%	-5.51%	0.60%	-	-
Horiz. %	92.04%	92.44%	133.52%	122.79%	95.06%	100.60%	100.00%	-
Total Cost	624,014	574,776	610,608	608,904	584,746	564,920	537,868	2.50%
YoY %	8.57%	-5.87%	0.28%	4.13%	3.51%	5.03%	-	-
Horiz. %	116.02%	106.86%	113.52%	113.21%	108.72%	105.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	259,086	222,530	210,308	200,077	189,618	179,717	175,645	6.68%
YoY %	16.43%	5.81%	5.11%	5.52%	5.51%	2.32%	-	-
Horiz. %	147.51%	126.69%	119.73%	113.91%	107.96%	102.32%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	259,086	222,530	210,308	200,077	189,618	179,717	175,645	6.68%
YoY %	16.43%	5.81%	5.11%	5.52%	5.51%	2.32%	-	-
Horiz. %	147.51%	126.69%	119.73%	113.91%	107.96%	102.32%	100.00%	-
NOSH	189,114	175,221	175,256	173,980	173,961	174,482	173,906	1.40%
YoY %	7.93%	-0.02%	0.73%	0.01%	-0.30%	0.33%	-	-
Horiz. %	108.74%	100.76%	100.78%	100.04%	100.03%	100.33%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	9.44%	3.56%	1.85%	2.76%	3.16%	1.14%	2.99%	-
YoY %	165.17%	92.43%	-32.97%	-12.66%	177.19%	-61.87%	-	-
Horiz. %	315.72%	119.06%	61.87%	92.31%	105.69%	38.13%	100.00%	-
ROE	21.09%	7.48%	4.22%	7.08%	7.69%	2.82%	6.34%	-
YoY %	181.95%	77.25%	-40.40%	-7.93%	172.70%	-55.52%	-	-
Horiz. %	332.65%	117.98%	66.56%	111.67%	121.29%	44.48%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	364.38	340.15	354.96	359.93	347.10	327.50	318.83	2.24%
YoY %	7.12%	-4.17%	-1.38%	3.70%	5.98%	2.72%	-	-
Horiz. %	114.29%	106.69%	111.33%	112.89%	108.87%	102.72%	100.00%	-
EPS	28.90	9.50	5.06	8.14	8.38	2.90	6.40	28.53%
YoY %	204.21%	87.75%	-37.84%	-2.86%	188.97%	-54.69%	-	-
Horiz. %	451.56%	148.44%	79.06%	127.19%	130.94%	45.31%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.37	1.27	1.20	1.15	1.09	1.03	1.01	5.20%
YoY %	7.87%	5.83%	4.35%	5.50%	5.83%	1.98%	-	-
Horiz. %	135.64%	125.74%	118.81%	113.86%	107.92%	101.98%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 174,214
RPS	193.83	167.65	174.98	176.14	169.84	160.73	155.96	3.68%
YoY %	15.62%	-4.19%	-0.66%	3.71%	5.67%	3.06%	-	-
Horiz. %	124.28%	107.50%	112.20%	112.94%	108.90%	103.06%	100.00%	-
EPS	15.37	4.68	2.49	3.98	4.10	1.42	3.13	30.34%
YoY %	228.42%	87.95%	-37.44%	-2.93%	188.73%	-54.63%	-	-
Horiz. %	491.05%	149.52%	79.55%	127.16%	130.99%	45.37%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.7288	0.6259	0.5916	0.5628	0.5334	0.5055	0.4941	6.68%
YoY %	16.44%	5.80%	5.12%	5.51%	5.52%	2.31%	-	-
Horiz. %	147.50%	126.67%	119.73%	113.90%	107.95%	102.31%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	1.28	0.57	0.505	0.67	0.40	0.32	0.44	-
P/RPS	0.35	0.17	0.14	0.19	0.12	0.10	0.14	16.48%
YoY %	105.88%	21.43%	-26.32%	58.33%	20.00%	-28.57%	-	-
Horiz. %	250.00%	121.43%	100.00%	135.71%	85.71%	71.43%	100.00%	-
P/EPS	4.43	6.00	9.98	8.23	4.77	11.03	6.87	-7.04%
YoY %	-26.17%	-39.88%	21.26%	72.54%	-56.75%	60.55%	-	-
Horiz. %	64.48%	87.34%	145.27%	119.80%	69.43%	160.55%	100.00%	-
EY	22.58	16.67	10.02	12.15	20.95	9.06	14.55	7.59%
YoY %	35.45%	66.37%	-17.53%	-42.00%	131.24%	-37.73%	-	-
Horiz. %	155.19%	114.57%	68.87%	83.51%	143.99%	62.27%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.93	0.45	0.42	0.58	0.37	0.31	0.44	13.27%
YoY %	106.67%	7.14%	-27.59%	56.76%	19.35%	-29.55%	-	-
Horiz. %	211.36%	102.27%	95.45%	131.82%	84.09%	70.45%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	23/08/17	25/08/16	25/08/15	27/08/14	29/08/13	29/08/12	25/08/11	-
Price	1.38	0.55	0.41	0.615	0.40	0.31	0.39	-
P/RPS	0.38	0.16	0.12	0.17	0.12	0.09	0.12	21.15%
YoY %	137.50%	33.33%	-29.41%	41.67%	33.33%	-25.00%	-	-
Horiz. %	316.67%	133.33%	100.00%	141.67%	100.00%	75.00%	100.00%	-
P/EPS	4.78	5.79	8.10	7.56	4.77	10.69	6.09	-3.95%
YoY %	-17.44%	-28.52%	7.14%	58.49%	-55.38%	75.53%	-	-
Horiz. %	78.49%	95.07%	133.00%	124.14%	78.33%	175.53%	100.00%	-
EY	20.94	17.27	12.34	13.24	20.95	9.35	16.41	4.14%
YoY %	21.25%	39.95%	-6.80%	-36.80%	124.06%	-43.02%	-	-
Horiz. %	127.61%	105.24%	75.20%	80.68%	127.67%	56.98%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.01	0.43	0.34	0.53	0.37	0.30	0.39	17.16%
YoY %	134.88%	26.47%	-35.85%	43.24%	23.33%	-23.08%	-	-
Horiz. %	258.97%	110.26%	87.18%	135.90%	94.87%	76.92%	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