[PRESTAR] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Cumulative Result
Revenue	587,675	534,999	553,633	459,882	536,225	455,759	527,443	1.81%
YoY %	9.85%	-3.37%	20.39%	-14.24%	17.66%	-13.59%	-	-
Horiz. %	111.42%	101.43%	104.97%	87.19%	101.67%	86.41%	100.00%	-
PBT	10,693	16,263	14,808	19,167	28,150	31,094	29,473	-15.53%
YoY %	-34.25%	9.83%	-22.74%	-31.91%	-9.47%	5.50%	-	-
Horiz. %	36.28%	55.18%	50.24%	65.03%	95.51%	105.50%	100.00%	-
Tax	-789	-4,182	-2,764	-7,348	-5,840	-7,549	-9,492	-33.91%
YoY %	81.13%	-51.30%	62.38%	-25.82%	22.64%	20.47%	-	-
Horiz. %	8.31%	44.06%	29.12%	77.41%	61.53%	79.53%	100.00%	-
NP	9,904	12,081	12,044	11,819	22,310	23,545	19,981	-11.02%
YoY %	-18.02%	0.31%	1.90%	-47.02%	-5.25%	17.84%	-	-
Horiz. %	49.57%	60.46%	60.28%	59.15%	111.66%	117.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,701	8,080	6,120	4,203	11,222	18,215	11,227	-6.08%
YoY %	-4.69%	32.03%	45.61%	-62.55%	-38.39%	62.24%	-	-
Horiz. %	68.59%	71.97%	54.51%	37.44%	99.96%	162.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.38%	25.71%	18.67%	38.34%	20.75%	24.28%	32.21%	-
YoY %	-71.30%	37.71%	-51.30%	84.77%	-14.54%	-24.62%	-	-
Horiz. %	22.91%	79.82%	57.96%	119.03%	64.42%	75.38%	100.00%	-
Total Cost	577,771	522,918	541,589	448,063	513,915	432,214	507,462	2.18%
YoY %	10.49%	-3.45%	20.87%	-12.81%	18.90%	-14.83%	-	-
Horiz. %	113.86%	103.05%	106.73%	88.29%	101.27%	85.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	182,562	175,772	170,748	166,770	165,285	157,741	157,387	2.50%
YoY %	3.86%	2.94%	2.39%	0.90%	4.78%	0.22%	-	-
Horiz. %	116.00%	111.68%	108.49%	105.96%	105.02%	100.22%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	1,043	1,740	1,742	2,605	2,609	21,667	4,371	-21.22%
YoY %	-40.06%	-0.11%	-33.13%	-0.15%	-87.96%	395.70%	-	-
Horiz. %	23.86%	39.81%	39.85%	59.60%	59.69%	495.70%	100.00%	-
Div Payout %	13.55%	21.54%	28.47%	62.00%	23.26%	118.96%	38.94%	-
YoY %	-37.09%	-24.34%	-54.08%	166.55%	-80.45%	205.50%	-	-
Horiz. %	34.80%	55.32%	73.11%	159.22%	59.73%	305.50%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	182,562	175,772	170,748	166,770	165,285	157,741	157,387	2.50%
YoY %	3.86%	2.94%	2.39%	0.90%	4.78%	0.22%	-	-
Horiz. %	116.00%	111.68%	108.49%	105.96%	105.02%	100.22%	100.00%	-
NOSH	173,868	174,032	174,232	173,719	173,984	173,342	174,875	-0.09%
YoY %	-0.09%	-0.11%	0.30%	-0.15%	0.37%	-0.88%	-	-
Horiz. %	99.42%	99.52%	99.63%	99.34%	99.49%	99.12%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	1.69%	2.26%	2.18%	2.57%	4.16%	5.17%	3.79%	-
YoY %	-25.22%	3.67%	-15.18%	-38.22%	-19.54%	36.41%	-	-
Horiz. %	44.59%	59.63%	57.52%	67.81%	109.76%	136.41%	100.00%	-
ROE	4.22%	4.60%	3.58%	2.52%	6.79%	11.55%	7.13%	-
YoY %	-8.26%	28.49%	42.06%	-62.89%	-41.21%	61.99%	-	-
Horiz. %	59.19%	64.52%	50.21%	35.34%	95.23%	161.99%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	338.00	307.41	317.75	264.73	308.20	262.92	301.61	1.91%
YoY %	9.95%	-3.25%	20.03%	-14.10%	17.22%	-12.83%	-	-
Horiz. %	112.07%	101.92%	105.35%	87.77%	102.18%	87.17%	100.00%	-
EPS	4.42	4.64	3.52	2.41	6.45	10.50	6.42	-6.02%
YoY %	-4.74%	31.82%	46.06%	-62.64%	-38.57%	63.55%	-	-
Horiz. %	68.85%	72.27%	54.83%	37.54%	100.47%	163.55%	100.00%	-
DPS	0.60	1.00	1.00	1.50	1.50	12.50	2.50	-21.15%
YoY %	-40.00%	0.00%	-33.33%	0.00%	-88.00%	400.00%	-	-
Horiz. %	24.00%	40.00%	40.00%	60.00%	60.00%	500.00%	100.00%	-
NAPS	1.05	1.01	0.98	0.96	0.95	0.91	0.90	2.60%
YoY %	3.96%	3.06%	2.08%	1.05%	4.40%	1.11%	-	-
Horiz. %	116.67%	112.22%	108.89%	106.67%	105.56%	101.11%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 173,829
RPS	162.98	148.37	153.54	127.54	148.71	126.39	146.27	1.81%
YoY %	9.85%	-3.37%	20.39%	-14.24%	17.66%	-13.59%	-	-
Horiz. %	111.42%	101.44%	104.97%	87.19%	101.67%	86.41%	100.00%	-
EPS	2.14	2.24	1.70	1.17	3.11	5.05	3.11	-6.03%
YoY %	-4.46%	31.76%	45.30%	-62.38%	-38.42%	62.38%	-	-
Horiz. %	68.81%	72.03%	54.66%	37.62%	100.00%	162.38%	100.00%	-
DPS	0.29	0.48	0.48	0.72	0.72	6.01	1.21	-21.16%
YoY %	-39.58%	0.00%	-33.33%	0.00%	-88.02%	396.69%	-	-
Horiz. %	23.97%	39.67%	39.67%	59.50%	59.50%	496.69%	100.00%	-
NAPS	0.5063	0.4875	0.4735	0.4625	0.4584	0.4375	0.4365	2.50%
YoY %	3.86%	2.96%	2.38%	0.89%	4.78%	0.23%	-	-
Horiz. %	115.99%	111.68%	108.48%	105.96%	105.02%	100.23%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	0.28	0.34	0.47	0.57	0.40	0.62	0.62	-
P/RPS	0.08	0.11	0.15	0.22	0.13	0.24	0.21	-14.84%
YoY %	-27.27%	-26.67%	-31.82%	69.23%	-45.83%	14.29%	-	-
Horiz. %	38.10%	52.38%	71.43%	104.76%	61.90%	114.29%	100.00%	-
P/EPS	6.32	7.32	13.38	23.56	6.20	5.90	9.66	-6.82%
YoY %	-13.66%	-45.29%	-43.21%	280.00%	5.08%	-38.92%	-	-
Horiz. %	65.42%	75.78%	138.51%	243.89%	64.18%	61.08%	100.00%	-
EY	15.82	13.66	7.47	4.24	16.13	16.95	10.35	7.32%
YoY %	15.81%	82.86%	76.18%	-73.71%	-4.84%	63.77%	-	-
Horiz. %	152.85%	131.98%	72.17%	40.97%	155.85%	163.77%	100.00%	-
DY	2.14	2.94	2.13	2.63	3.75	20.16	4.03	-10.00%
YoY %	-27.21%	38.03%	-19.01%	-29.87%	-81.40%	400.25%	-	-
Horiz. %	53.10%	72.95%	52.85%	65.26%	93.05%	500.25%	100.00%	-
P/NAPS	0.27	0.34	0.48	0.59	0.42	0.68	0.69	-14.46%
YoY %	-20.59%	-29.17%	-18.64%	40.48%	-38.24%	-1.45%	-	-
Horiz. %	39.13%	49.28%	69.57%	85.51%	60.87%	98.55%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	26/02/13	28/02/12	25/02/11	24/02/10	25/02/09	28/02/08	27/02/07	-
Price	0.275	0.37	0.46	0.52	0.36	0.55	0.77	-
P/RPS	0.08	0.12	0.14	0.20	0.12	0.21	0.26	-17.82%
YoY %	-33.33%	-14.29%	-30.00%	66.67%	-42.86%	-19.23%	-	-
Horiz. %	30.77%	46.15%	53.85%	76.92%	46.15%	80.77%	100.00%	-
P/EPS	6.21	7.97	13.10	21.49	5.58	5.23	11.99	-10.37%
YoY %	-22.08%	-39.16%	-39.04%	285.13%	6.69%	-56.38%	-	-
Horiz. %	51.79%	66.47%	109.26%	179.23%	46.54%	43.62%	100.00%	-
EY	16.11	12.55	7.64	4.65	17.92	19.11	8.34	11.58%
YoY %	28.37%	64.27%	64.30%	-74.05%	-6.23%	129.14%	-	-
Horiz. %	193.17%	150.48%	91.61%	55.76%	214.87%	229.14%	100.00%	-
DY	2.18	2.70	2.17	2.88	4.17	22.73	3.25	-6.43%
YoY %	-19.26%	24.42%	-24.65%	-30.94%	-81.65%	599.38%	-	-
Horiz. %	67.08%	83.08%	66.77%	88.62%	128.31%	699.38%	100.00%	-
P/NAPS	0.26	0.37	0.47	0.54	0.38	0.60	0.86	-18.06%
YoY %	-29.73%	-21.28%	-12.96%	42.11%	-36.67%	-30.23%	-	-
Horiz. %	30.23%	43.02%	54.65%	62.79%	44.19%	69.77%	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