[PRESTAR] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Annualized Quarter Result
Revenue	666,448	629,928	616,088	531,144	524,588	549,856	384,344	9.60%
YoY %	5.80%	2.25%	15.99%	1.25%	-4.60%	43.06%	-	-
Horiz. %	173.40%	163.90%	160.30%	138.19%	136.49%	143.06%	100.00%	-
PBT	20,492	24,624	24,300	5,528	20,856	38,844	-39,944	-
YoY %	-16.78%	1.33%	339.58%	-73.49%	-46.31%	197.25%	-	-
Horiz. %	-51.30%	-61.65%	-60.84%	-13.84%	-52.21%	-97.25%	100.00%	-
Tax	-6,676	-9,248	-6,556	-2,036	-5,028	-10,236	720	-
YoY %	27.81%	-41.06%	-222.00%	59.51%	50.88%	-1,521.67%	-	-
Horiz. %	-927.22%	-1,284.44%	-910.56%	-282.78%	-698.33%	-1,421.67%	100.00%	-
NP	13,816	15,376	17,744	3,492	15,828	28,608	-39,224	-
YoY %	-10.15%	-13.35%	408.13%	-77.94%	-44.67%	172.93%	-	-
Horiz. %	-35.22%	-39.20%	-45.24%	-8.90%	-40.35%	-72.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,400	11,460	12,548	2,044	10,988	20,060	-38,464	-
YoY %	-9.25%	-8.67%	513.89%	-81.40%	-45.22%	152.15%	-	-
Horiz. %	-27.04%	-29.79%	-32.62%	-5.31%	-28.57%	-52.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.58%	37.56%	26.98%	36.83%	24.11%	26.35%	-	-
YoY %	-13.26%	39.21%	-26.74%	52.76%	-8.50%	0.00%	-	-
Horiz. %	123.64%	142.54%	102.39%	139.77%	91.50%	100.00%	-	-
Total Cost	652,632	614,552	598,344	527,652	508,760	521,248	423,568	7.46%
YoY %	6.20%	2.71%	13.40%	3.71%	-2.40%	23.06%	-	-
Horiz. %	154.08%	145.09%	141.26%	124.57%	120.11%	123.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	207,651	196,209	184,734	177,968	170,383	172,390	156,782	4.79%
YoY %	5.83%	6.21%	3.80%	4.45%	-1.16%	9.96%	-	-
Horiz. %	132.45%	125.15%	117.83%	113.51%	108.68%	109.96%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	207,651	196,209	184,734	177,968	170,383	172,390	156,782	4.79%
YoY %	5.83%	6.21%	3.80%	4.45%	-1.16%	9.96%	-	-
Horiz. %	132.45%	125.15%	117.83%	113.51%	108.68%	109.96%	100.00%	-
NOSH	174,496	173,636	174,277	176,206	173,860	174,131	174,202	0.02%
YoY %	0.50%	-0.37%	-1.09%	1.35%	-0.16%	-0.04%	-	-
Horiz. %	100.17%	99.68%	100.04%	101.15%	99.80%	99.96%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	2.07%	2.44%	2.88%	0.66%	3.02%	5.20%	-10.21%	-
YoY %	-15.16%	-15.28%	336.36%	-78.15%	-41.92%	150.93%	-	-
Horiz. %	-20.27%	-23.90%	-28.21%	-6.46%	-29.58%	-50.93%	100.00%	-
ROE	5.01%	5.84%	6.79%	1.15%	6.45%	11.64%	-24.53%	-
YoY %	-14.21%	-13.99%	490.43%	-82.17%	-44.59%	147.45%	-	-
Horiz. %	-20.42%	-23.81%	-27.68%	-4.69%	-26.29%	-47.45%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	381.93	362.79	353.51	301.43	301.73	315.77	220.63	9.57%
YoY %	5.28%	2.63%	17.28%	-0.10%	-4.45%	43.12%	-	-
Horiz. %	173.11%	164.43%	160.23%	136.62%	136.76%	143.12%	100.00%	-
EPS	5.96	6.60	7.20	1.16	6.32	11.52	-22.08	-
YoY %	-9.70%	-8.33%	520.69%	-81.65%	-45.14%	152.17%	-	-
Horiz. %	-26.99%	-29.89%	-32.61%	-5.25%	-28.62%	-52.17%	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	1.19	1.13	1.06	1.01	0.98	0.99	0.90	4.76%
YoY %	5.31%	6.60%	4.95%	3.06%	-1.01%	10.00%	-	-
Horiz. %	132.22%	125.56%	117.78%	112.22%	108.89%	110.00%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 176,206
RPS	184.82	174.69	170.86	147.30	145.48	152.49	106.59	9.60%
YoY %	5.80%	2.24%	15.99%	1.25%	-4.60%	43.06%	-	-
Horiz. %	173.39%	163.89%	160.30%	138.19%	136.49%	143.06%	100.00%	-
EPS	2.88	3.18	3.48	0.57	3.05	5.56	-10.67	-
YoY %	-9.43%	-8.62%	510.53%	-81.31%	-45.14%	152.11%	-	-
Horiz. %	-26.99%	-29.80%	-32.61%	-5.34%	-28.58%	-52.11%	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	0.5759	0.5441	0.5123	0.4936	0.4725	0.4781	0.4348	4.79%
YoY %	5.84%	6.21%	3.79%	4.47%	-1.17%	9.96%	-	-
Horiz. %	132.45%	125.14%	117.82%	113.52%	108.67%	109.96%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	0.505	0.54	0.29	0.37	0.46	0.51	0.48	-
P/RPS	0.13	0.15	0.08	0.12	0.15	0.16	0.22	-8.39%
YoY %	-13.33%	87.50%	-33.33%	-20.00%	-6.25%	-27.27%	-	-
Horiz. %	59.09%	68.18%	36.36%	54.55%	68.18%	72.73%	100.00%	-
P/EPS	8.47	8.18	4.03	31.90	7.28	4.43	-2.17	-
YoY %	3.55%	102.98%	-87.37%	338.19%	64.33%	304.15%	-	-
Horiz. %	-390.32%	-376.96%	-185.71%	-1,470.05%	-335.48%	-204.15%	100.00%	-
EY	11.80	12.22	24.83	3.14	13.74	22.59	-46.00	-
YoY %	-3.44%	-50.79%	690.76%	-77.15%	-39.18%	149.11%	-	-
Horiz. %	-25.65%	-26.57%	-53.98%	-6.83%	-29.87%	-49.11%	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	0.42	0.48	0.27	0.37	0.47	0.52	0.53	-3.80%
YoY %	-12.50%	77.78%	-27.03%	-21.28%	-9.62%	-1.89%	-	-
Horiz. %	79.25%	90.57%	50.94%	69.81%	88.68%	98.11%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	26/05/15	27/05/14	21/05/13	23/05/12	25/05/11	27/05/10	27/05/09	-
Price	0.505	0.60	0.38	0.33	0.44	0.51	0.46	-
P/RPS	0.13	0.17	0.11	0.11	0.15	0.16	0.21	-7.67%
YoY %	-23.53%	54.55%	0.00%	-26.67%	-6.25%	-23.81%	-	-
Horiz. %	61.90%	80.95%	52.38%	52.38%	71.43%	76.19%	100.00%	-
P/EPS	8.47	9.09	5.28	28.45	6.96	4.43	-2.08	-
YoY %	-6.82%	72.16%	-81.44%	308.76%	57.11%	312.98%	-	-
Horiz. %	-407.21%	-437.02%	-253.85%	-1,367.79%	-334.62%	-212.98%	100.00%	-
EY	11.80	11.00	18.95	3.52	14.36	22.59	-48.00	-
YoY %	7.27%	-41.95%	438.35%	-75.49%	-36.43%	147.06%	-	-
Horiz. %	-24.58%	-22.92%	-39.48%	-7.33%	-29.92%	-47.06%	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	0.42	0.53	0.36	0.33	0.45	0.52	0.51	-3.18%
YoY %	-20.75%	47.22%	9.09%	-26.67%	-13.46%	1.96%	-	-
Horiz. %	82.35%	103.92%	70.59%	64.71%	88.24%	101.96%	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