[PRESTAR] YoY TTM Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	603,873	543,486	554,115	537,003	425,113	553,349	469,226	4.29%
YoY %	11.11%	-1.92%	3.19%	26.32%	-23.17%	17.93%	-	-
Horiz. %	128.70%	115.83%	118.09%	114.44%	90.60%	117.93%	100.00%	-
PBT	18,848	9,563	8,545	41,961	-16,565	46,494	39,956	-11.76%
YoY %	97.09%	11.91%	-79.64%	353.31%	-135.63%	16.36%	-	-
Horiz. %	47.17%	23.93%	21.39%	105.02%	-41.46%	116.36%	100.00%	-
Tax	-2,659	-2,521	-409	-10,876	2,243	-12,713	-9,429	-19.00%
YoY %	-5.47%	-516.38%	96.24%	-584.89%	117.64%	-34.83%	-	-
Horiz. %	28.20%	26.74%	4.34%	115.35%	-23.79%	134.83%	100.00%	-
NP	16,189	7,042	8,136	31,085	-14,322	33,781	30,527	-10.02%
YoY %	129.89%	-13.45%	-73.83%	317.04%	-142.40%	10.66%	-	-
Horiz. %	53.03%	23.07%	26.65%	101.83%	-46.92%	110.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,460	5,045	4,353	20,712	-18,095	22,310	22,782	-9.55%
YoY %	146.98%	15.90%	-78.98%	214.46%	-181.11%	-2.07%	-	-
Horiz. %	54.69%	22.14%	19.11%	90.91%	-79.43%	97.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.11%	26.36%	4.79%	25.92%	-	27.34%	23.60%	-
YoY %	-46.47%	450.31%	-81.52%	0.00%	-	15.85%	-	-
Horiz. %	59.79%	111.69%	20.30%	109.83%	-	115.85%	100.00%	-
Total Cost	587,684	536,444	545,979	505,918	439,435	519,568	438,699	4.98%
YoY %	9.55%	-1.75%	7.92%	15.13%	-15.42%	18.43%	-	-
Horiz. %	133.96%	122.28%	124.45%	115.32%	100.17%	118.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	189,358	179,273	175,690	174,210	158,039	177,607	156,089	3.26%
YoY %	5.63%	2.04%	0.85%	10.23%	-11.02%	13.79%	-	-
Horiz. %	121.31%	114.85%	112.56%	111.61%	101.25%	113.79%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	1,047	1,742	1,734	2,607	2,612	2,564	23,185	-40.29%
YoY %	-39.90%	0.46%	-33.49%	-0.19%	1.87%	-88.94%	-	-
Horiz. %	4.52%	7.51%	7.48%	11.24%	11.27%	11.06%	100.00%	-
Div Payout %	8.41%	34.55%	39.85%	12.59%	0.00%	11.49%	101.77%	-
YoY %	-75.66%	-13.30%	216.52%	0.00%	0.00%	-88.71%	-	-
Horiz. %	8.26%	33.95%	39.16%	12.37%	0.00%	11.29%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	189,358	179,273	175,690	174,210	158,039	177,607	156,089	3.26%
YoY %	5.63%	2.04%	0.85%	10.23%	-11.02%	13.79%	-	-
Horiz. %	121.31%	114.85%	112.56%	111.61%	101.25%	113.79%	100.00%	-
NOSH	173,723	174,051	173,950	174,210	175,600	174,125	173,432	0.02%
YoY %	-0.19%	0.06%	-0.15%	-0.79%	0.85%	0.40%	-	-
Horiz. %	100.17%	100.36%	100.30%	100.45%	101.25%	100.40%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	2.68%	1.30%	1.47%	5.79%	-3.37%	6.10%	6.51%	-
YoY %	106.15%	-11.56%	-74.61%	271.81%	-155.25%	-6.30%	-	-
Horiz. %	41.17%	19.97%	22.58%	88.94%	-51.77%	93.70%	100.00%	-
ROE	6.58%	2.81%	2.48%	11.89%	-11.45%	12.56%	14.60%	-
YoY %	134.16%	13.31%	-79.14%	203.84%	-191.16%	-13.97%	-	-
Horiz. %	45.07%	19.25%	16.99%	81.44%	-78.42%	86.03%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	347.61	312.26	318.55	308.25	242.09	317.79	270.55	4.26%
YoY %	11.32%	-1.97%	3.34%	27.33%	-23.82%	17.46%	-	-
Horiz. %	128.48%	115.42%	117.74%	113.93%	89.48%	117.46%	100.00%	-
EPS	7.17	2.90	2.50	11.89	-10.30	12.81	13.14	-9.59%
YoY %	147.24%	16.00%	-78.97%	215.44%	-180.41%	-2.51%	-	-
Horiz. %	54.57%	22.07%	19.03%	90.49%	-78.39%	97.49%	100.00%	-
DPS	0.60	1.00	1.00	1.50	1.50	1.50	13.50	-40.45%
YoY %	-40.00%	0.00%	-33.33%	0.00%	0.00%	-88.89%	-	-
Horiz. %	4.44%	7.41%	7.41%	11.11%	11.11%	11.11%	100.00%	-
NAPS	1.09	1.03	1.01	1.00	0.90	1.02	0.90	3.24%
YoY %	5.83%	1.98%	1.00%	11.11%	-11.76%	13.33%	-	-
Horiz. %	121.11%	114.44%	112.22%	111.11%	100.00%	113.33%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 174,210
RPS	169.86	152.87	155.86	151.05	119.58	155.65	131.98	4.29%
YoY %	11.11%	-1.92%	3.18%	26.32%	-23.17%	17.93%	-	-
Horiz. %	128.70%	115.83%	118.09%	114.45%	90.60%	117.93%	100.00%	-
EPS	3.50	1.42	1.22	5.83	-5.09	6.28	6.41	-9.58%
YoY %	146.48%	16.39%	-79.07%	214.54%	-181.05%	-2.03%	-	-
Horiz. %	54.60%	22.15%	19.03%	90.95%	-79.41%	97.97%	100.00%	-
DPS	0.29	0.49	0.49	0.73	0.73	0.72	6.52	-40.44%
YoY %	-40.82%	0.00%	-32.88%	0.00%	1.39%	-88.96%	-	-
Horiz. %	4.45%	7.52%	7.52%	11.20%	11.20%	11.04%	100.00%	-
NAPS	0.5326	0.5043	0.4942	0.49	0.4445	0.4996	0.439	3.27%
YoY %	5.61%	2.04%	0.86%	10.24%	-11.03%	13.80%	-	-
Horiz. %	121.32%	114.87%	112.57%	111.62%	101.25%	113.80%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	0.40	0.32	0.44	0.50	0.49	0.57	0.79	-
P/RPS	0.12	0.10	0.14	0.16	0.20	0.18	0.29	-13.66%
YoY %	20.00%	-28.57%	-12.50%	-20.00%	11.11%	-37.93%	-	-
Horiz. %	41.38%	34.48%	48.28%	55.17%	68.97%	62.07%	100.00%	-
P/EPS	5.58	11.04	17.58	4.21	-4.76	4.45	6.01	-1.22%
YoY %	-49.46%	-37.20%	317.58%	188.45%	-206.97%	-25.96%	-	-
Horiz. %	92.85%	183.69%	292.51%	70.05%	-79.20%	74.04%	100.00%	-
EY	17.93	9.06	5.69	23.78	-21.03	22.48	16.63	1.26%
YoY %	97.90%	59.23%	-76.07%	213.08%	-193.55%	35.18%	-	-
Horiz. %	107.82%	54.48%	34.22%	142.99%	-126.46%	135.18%	100.00%	-
DY	1.50	3.13	2.27	3.00	3.06	2.63	17.09	-33.31%
YoY %	-52.08%	37.89%	-24.33%	-1.96%	16.35%	-84.61%	-	-
Horiz. %	8.78%	18.31%	13.28%	17.55%	17.91%	15.39%	100.00%	-
P/NAPS	0.37	0.31	0.44	0.50	0.54	0.56	0.88	-13.43%
YoY %	19.35%	-29.55%	-12.00%	-7.41%	-3.57%	-36.36%	-	-
Horiz. %	42.05%	35.23%	50.00%	56.82%	61.36%	63.64%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	29/08/13	29/08/12	25/08/11	26/08/10	26/08/09	25/08/08	27/08/07	-
Price	0.40	0.31	0.39	0.47	0.52	0.56	0.73	-
P/RPS	0.12	0.10	0.12	0.15	0.21	0.18	0.27	-12.63%
YoY %	20.00%	-16.67%	-20.00%	-28.57%	16.67%	-33.33%	-	-
Horiz. %	44.44%	37.04%	44.44%	55.56%	77.78%	66.67%	100.00%	-
P/EPS	5.58	10.69	15.58	3.95	-5.05	4.37	5.56	0.05%
YoY %	-47.80%	-31.39%	294.43%	178.22%	-215.56%	-21.40%	-	-
Horiz. %	100.36%	192.27%	280.22%	71.04%	-90.83%	78.60%	100.00%	-
EY	17.93	9.35	6.42	25.30	-19.82	22.88	17.99	-0.05%
YoY %	91.76%	45.64%	-74.62%	227.65%	-186.63%	27.18%	-	-
Horiz. %	99.67%	51.97%	35.69%	140.63%	-110.17%	127.18%	100.00%	-
DY	1.50	3.23	2.56	3.19	2.88	2.68	18.49	-34.17%
YoY %	-53.56%	26.17%	-19.75%	10.76%	7.46%	-85.51%	-	-
Horiz. %	8.11%	17.47%	13.85%	17.25%	15.58%	14.49%	100.00%	-
P/NAPS	0.37	0.30	0.39	0.47	0.58	0.55	0.81	-12.23%
YoY %	23.33%	-23.08%	-17.02%	-18.97%	5.45%	-32.10%	-	-
Horiz. %	45.68%	37.04%	48.15%	58.02%	71.60%	67.90%	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