[PRESTAR] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Annualized Quarter Result
Revenue	534,999	553,633	459,882	536,225	455,759	527,443	533,636	0.04%
YoY %	-3.37%	20.39%	-14.24%	17.66%	-13.59%	-1.16%	-	-
Horiz. %	100.26%	103.75%	86.18%	100.49%	85.41%	98.84%	100.00%	-
PBT	16,263	14,808	19,167	28,150	31,094	29,473	16,550	-0.29%
YoY %	9.83%	-22.74%	-31.91%	-9.47%	5.50%	78.08%	-	-
Horiz. %	98.27%	89.47%	115.81%	170.09%	187.88%	178.08%	100.00%	-
Tax	-4,182	-2,764	-7,348	-5,840	-7,549	-9,492	-5,200	-3.56%
YoY %	-51.30%	62.38%	-25.82%	22.64%	20.47%	-82.54%	-	-
Horiz. %	80.42%	53.15%	141.31%	112.31%	145.17%	182.54%	100.00%	-
NP	12,081	12,044	11,819	22,310	23,545	19,981	11,350	1.04%
YoY %	0.31%	1.90%	-47.02%	-5.25%	17.84%	76.04%	-	-
Horiz. %	106.44%	106.11%	104.13%	196.56%	207.44%	176.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,080	6,120	4,203	11,222	18,215	11,227	5,574	6.38%
YoY %	32.03%	45.61%	-62.55%	-38.39%	62.24%	101.42%	-	-
Horiz. %	144.96%	109.80%	75.40%	201.33%	326.79%	201.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.71%	18.67%	38.34%	20.75%	24.28%	32.21%	31.42%	-
YoY %	37.71%	-51.30%	84.77%	-14.54%	-24.62%	2.51%	-	-
Horiz. %	81.83%	59.42%	122.02%	66.04%	77.28%	102.51%	100.00%	-
Total Cost	522,918	541,589	448,063	513,915	432,214	507,462	522,286	0.02%
YoY %	-3.45%	20.87%	-12.81%	18.90%	-14.83%	-2.84%	-	-
Horiz. %	100.12%	103.70%	85.79%	98.40%	82.75%	97.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	175,772	170,748	166,770	165,285	157,741	157,387	148,523	2.84%
YoY %	2.94%	2.39%	0.90%	4.78%	0.22%	5.97%	-	-
Horiz. %	118.35%	114.96%	112.29%	111.29%	106.21%	105.97%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Dividend
Div	1,740	1,742	2,605	2,609	21,667	4,371	4,368	-14.21%
YoY %	-0.11%	-33.13%	-0.15%	-87.96%	395.70%	0.07%	-	-
Horiz. %	39.84%	39.88%	59.64%	59.73%	496.04%	100.07%	100.00%	-
Div Payout %	21.54%	28.47%	62.00%	23.26%	118.96%	38.94%	78.37%	-
YoY %	-24.34%	-54.08%	166.55%	-80.45%	205.50%	-50.31%	-	-
Horiz. %	27.49%	36.33%	79.11%	29.68%	151.79%	49.69%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Equity
Net Worth	175,772	170,748	166,770	165,285	157,741	157,387	148,523	2.84%
YoY %	2.94%	2.39%	0.90%	4.78%	0.22%	5.97%	-	-
Horiz. %	118.35%	114.96%	112.29%	111.29%	106.21%	105.97%	100.00%	-
NOSH	174,032	174,232	173,719	173,984	173,342	174,875	174,733	-0.06%
YoY %	-0.11%	0.30%	-0.15%	0.37%	-0.88%	0.08%	-	-
Horiz. %	99.60%	99.71%	99.42%	99.57%	99.20%	100.08%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Ratio Analysis
NP Margin	2.26%	2.18%	2.57%	4.16%	5.17%	3.79%	2.13%	-
YoY %	3.67%	-15.18%	-38.22%	-19.54%	36.41%	77.93%	-	-
Horiz. %	106.10%	102.35%	120.66%	195.31%	242.72%	177.93%	100.00%	-
ROE	4.60%	3.58%	2.52%	6.79%	11.55%	7.13%	3.75%	-
YoY %	28.49%	42.06%	-62.89%	-41.21%	61.99%	90.13%	-	-
Horiz. %	122.67%	95.47%	67.20%	181.07%	308.00%	190.13%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Per Share
RPS	307.41	317.75	264.73	308.20	262.92	301.61	305.40	0.10%
YoY %	-3.25%	20.03%	-14.10%	17.22%	-12.83%	-1.24%	-	-
Horiz. %	100.66%	104.04%	86.68%	100.92%	86.09%	98.76%	100.00%	-
EPS	4.64	3.52	2.41	6.45	10.50	6.42	3.19	6.44%
YoY %	31.82%	46.06%	-62.64%	-38.57%	63.55%	101.25%	-	-
Horiz. %	145.45%	110.34%	75.55%	202.19%	329.15%	201.25%	100.00%	-
DPS	1.00	1.00	1.50	1.50	12.50	2.50	2.50	-14.15%
YoY %	0.00%	-33.33%	0.00%	-88.00%	400.00%	0.00%	-	-
Horiz. %	40.00%	40.00%	60.00%	60.00%	500.00%	100.00%	100.00%	-
NAPS	1.01	0.98	0.96	0.95	0.91	0.90	0.85	2.91%
YoY %	3.06%	2.08%	1.05%	4.40%	1.11%	5.88%	-	-
Horiz. %	118.82%	115.29%	112.94%	111.76%	107.06%	105.88%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 174,164
RPS	148.37	153.54	127.54	148.71	126.39	146.27	147.99	0.04%
YoY %	-3.37%	20.39%	-14.24%	17.66%	-13.59%	-1.16%	-	-
Horiz. %	100.26%	103.75%	86.18%	100.49%	85.40%	98.84%	100.00%	-
EPS	2.24	1.70	1.17	3.11	5.05	3.11	1.55	6.32%
YoY %	31.76%	45.30%	-62.38%	-38.42%	62.38%	100.65%	-	-
Horiz. %	144.52%	109.68%	75.48%	200.65%	325.81%	200.65%	100.00%	-
DPS	0.48	0.48	0.72	0.72	6.01	1.21	1.21	-14.27%
YoY %	0.00%	-33.33%	0.00%	-88.02%	396.69%	0.00%	-	-
Horiz. %	39.67%	39.67%	59.50%	59.50%	496.69%	100.00%	100.00%	-
NAPS	0.4875	0.4735	0.4625	0.4584	0.4375	0.4365	0.4119	2.84%
YoY %	2.96%	2.38%	0.89%	4.78%	0.23%	5.97%	-	-
Horiz. %	118.35%	114.96%	112.28%	111.29%	106.22%	105.97%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	-
Price	0.34	0.47	0.57	0.40	0.62	0.62	0.42	-
P/RPS	0.11	0.15	0.22	0.13	0.24	0.21	0.14	-3.93%
YoY %	-26.67%	-31.82%	69.23%	-45.83%	14.29%	50.00%	-	-
Horiz. %	78.57%	107.14%	157.14%	92.86%	171.43%	150.00%	100.00%	-
P/EPS	7.32	13.38	23.56	6.20	5.90	9.66	13.17	-9.32%
YoY %	-45.29%	-43.21%	280.00%	5.08%	-38.92%	-26.65%	-	-
Horiz. %	55.58%	101.59%	178.89%	47.08%	44.80%	73.35%	100.00%	-
EY	13.66	7.47	4.24	16.13	16.95	10.35	7.60	10.26%
YoY %	82.86%	76.18%	-73.71%	-4.84%	63.77%	36.18%	-	-
Horiz. %	179.74%	98.29%	55.79%	212.24%	223.03%	136.18%	100.00%	-
DY	2.94	2.13	2.63	3.75	20.16	4.03	5.95	-11.08%
YoY %	38.03%	-19.01%	-29.87%	-81.40%	400.25%	-32.27%	-	-
Horiz. %	49.41%	35.80%	44.20%	63.03%	338.82%	67.73%	100.00%	-
P/NAPS	0.34	0.48	0.59	0.42	0.68	0.69	0.49	-5.90%
YoY %	-29.17%	-18.64%	40.48%	-38.24%	-1.45%	40.82%	-	-
Horiz. %	69.39%	97.96%	120.41%	85.71%	138.78%	140.82%	100.00%	-

	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	28/02/12	25/02/11	24/02/10	25/02/09	28/02/08	27/02/07	27/02/06	-
Price	0.37	0.46	0.52	0.36	0.55	0.77	0.48	-
P/RPS	0.12	0.14	0.20	0.12	0.21	0.26	0.16	-4.67%
YoY %	-14.29%	-30.00%	66.67%	-42.86%	-19.23%	62.50%	-	-
Horiz. %	75.00%	87.50%	125.00%	75.00%	131.25%	162.50%	100.00%	-
P/EPS	7.97	13.10	21.49	5.58	5.23	11.99	15.05	-10.04%
YoY %	-39.16%	-39.04%	285.13%	6.69%	-56.38%	-20.33%	-	-
Horiz. %	52.96%	87.04%	142.79%	37.08%	34.75%	79.67%	100.00%	-
EY	12.55	7.64	4.65	17.92	19.11	8.34	6.65	11.16%
YoY %	64.27%	64.30%	-74.05%	-6.23%	129.14%	25.41%	-	-
Horiz. %	188.72%	114.89%	69.92%	269.47%	287.37%	125.41%	100.00%	-
DY	2.70	2.17	2.88	4.17	22.73	3.25	5.21	-10.37%
YoY %	24.42%	-24.65%	-30.94%	-81.65%	599.38%	-37.62%	-	-
Horiz. %	51.82%	41.65%	55.28%	80.04%	436.28%	62.38%	100.00%	-
P/NAPS	0.37	0.47	0.54	0.38	0.60	0.86	0.56	-6.67%
YoY %	-21.28%	-12.96%	42.11%	-36.67%	-30.23%	53.57%	-	-
Horiz. %	66.07%	83.93%	96.43%	67.86%	107.14%	153.57%	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