[PRESTAR] YoY TTM Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	607,759	558,284	541,053	552,403	424,002	561,211	455,226	4.92%
YoY %	8.86%	3.18%	-2.05%	30.28%	-24.45%	23.28%	-	-
Horiz. %	133.51%	122.64%	118.85%	121.35%	93.14%	123.28%	100.00%	-
PBT	19,387	9,537	10,537	25,868	-13,049	55,987	34,280	-9.05%
YoY %	103.28%	-9.49%	-59.27%	298.24%	-123.31%	63.32%	-	-
Horiz. %	56.55%	27.82%	30.74%	75.46%	-38.07%	163.32%	100.00%	-
Tax	-2,787	-2,293	-1,287	-7,110	-69	-12,857	-7,812	-15.77%
YoY %	-21.54%	-78.17%	81.90%	-10,204.35%	99.46%	-64.58%	-	-
Horiz. %	35.68%	29.35%	16.47%	91.01%	0.88%	164.58%	100.00%	-
NP	16,600	7,244	9,250	18,758	-13,118	43,130	26,468	-7.47%
YoY %	129.16%	-21.69%	-50.69%	242.99%	-130.42%	62.95%	-	-
Horiz. %	62.72%	27.37%	34.95%	70.87%	-49.56%	162.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,106	6,116	5,560	11,622	-17,002	28,921	20,027	-8.04%
YoY %	97.94%	10.00%	-52.16%	168.36%	-158.79%	44.41%	-	-
Horiz. %	60.45%	30.54%	27.76%	58.03%	-84.90%	144.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.38%	24.04%	12.21%	27.49%	-	22.96%	22.79%	-
YoY %	-40.18%	96.89%	-55.58%	0.00%	-	0.75%	-	-
Horiz. %	63.10%	105.48%	53.58%	120.62%	-	100.75%	100.00%	-
Total Cost	591,159	551,040	531,803	533,645	437,120	518,081	428,758	5.49%
YoY %	7.28%	3.62%	-0.35%	22.08%	-15.63%	20.83%	-	-
Horiz. %	137.88%	128.52%	124.03%	124.46%	101.95%	120.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	192,049	178,917	176,188	169,950	163,637	182,869	157,469	3.36%
YoY %	7.34%	1.55%	3.67%	3.86%	-10.52%	16.13%	-	-
Horiz. %	121.96%	113.62%	111.89%	107.93%	103.92%	116.13%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	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 %	8.65%	28.50%	31.20%	22.44%	0.00%	8.87%	115.77%	-
YoY %	-69.65%	-8.65%	39.04%	0.00%	0.00%	-92.34%	-	-
Horiz. %	7.47%	24.62%	26.95%	19.38%	0.00%	7.66%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	192,049	178,917	176,188	169,950	163,637	182,869	157,469	3.36%
YoY %	7.34%	1.55%	3.67%	3.86%	-10.52%	16.13%	-	-
Horiz. %	121.96%	113.62%	111.89%	107.93%	103.92%	116.13%	100.00%	-
NOSH	174,590	173,706	174,444	171,666	174,082	174,161	173,043	0.14%
YoY %	0.51%	-0.42%	1.62%	-1.39%	-0.05%	0.65%	-	-
Horiz. %	100.89%	100.38%	100.81%	99.20%	100.60%	100.65%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	2.73%	1.30%	1.71%	3.40%	-3.09%	7.69%	5.81%	-
YoY %	110.00%	-23.98%	-49.71%	210.03%	-140.18%	32.36%	-	-
Horiz. %	46.99%	22.38%	29.43%	58.52%	-53.18%	132.36%	100.00%	-
ROE	6.30%	3.42%	3.16%	6.84%	-10.39%	15.82%	12.72%	-
YoY %	84.21%	8.23%	-53.80%	165.83%	-165.68%	24.37%	-	-
Horiz. %	49.53%	26.89%	24.84%	53.77%	-81.68%	124.37%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	348.11	321.40	310.16	321.79	243.56	322.24	263.07	4.77%
YoY %	8.31%	3.62%	-3.61%	32.12%	-24.42%	22.49%	-	-
Horiz. %	132.33%	122.17%	117.90%	122.32%	92.58%	122.49%	100.00%	-
EPS	6.93	3.52	3.19	6.77	-9.77	16.61	11.57	-8.18%
YoY %	96.88%	10.34%	-52.88%	169.29%	-158.82%	43.56%	-	-
Horiz. %	59.90%	30.42%	27.57%	58.51%	-84.44%	143.56%	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	1.10	1.03	1.01	0.99	0.94	1.05	0.91	3.20%
YoY %	6.80%	1.98%	2.02%	5.32%	-10.48%	15.38%	-	-
Horiz. %	120.88%	113.19%	110.99%	108.79%	103.30%	115.38%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 171,666
RPS	168.55	154.83	150.05	153.19	117.59	155.64	126.25	4.92%
YoY %	8.86%	3.19%	-2.05%	30.27%	-24.45%	23.28%	-	-
Horiz. %	133.50%	122.64%	118.85%	121.34%	93.14%	123.28%	100.00%	-
EPS	3.36	1.70	1.54	3.22	-4.72	8.02	5.55	-8.01%
YoY %	97.65%	10.39%	-52.17%	168.22%	-158.85%	44.50%	-	-
Horiz. %	60.54%	30.63%	27.75%	58.02%	-85.05%	144.50%	100.00%	-
DPS	0.29	0.48	0.48	0.72	0.72	0.71	6.43	-40.30%
YoY %	-39.58%	0.00%	-33.33%	0.00%	1.41%	-88.96%	-	-
Horiz. %	4.51%	7.47%	7.47%	11.20%	11.20%	11.04%	100.00%	-
NAPS	0.5326	0.4962	0.4886	0.4713	0.4538	0.5071	0.4367	3.36%
YoY %	7.34%	1.56%	3.67%	3.86%	-10.51%	16.12%	-	-
Horiz. %	121.96%	113.62%	111.88%	107.92%	103.92%	116.12%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	0.39	0.30	0.34	0.47	0.45	0.51	0.69	-
P/RPS	0.11	0.09	0.11	0.15	0.18	0.16	0.26	-13.34%
YoY %	22.22%	-18.18%	-26.67%	-16.67%	12.50%	-38.46%	-	-
Horiz. %	42.31%	34.62%	42.31%	57.69%	69.23%	61.54%	100.00%	-
P/EPS	5.62	8.52	10.67	6.94	-4.61	3.07	5.96	-0.97%
YoY %	-34.04%	-20.15%	53.75%	250.54%	-250.16%	-48.49%	-	-
Horiz. %	94.30%	142.95%	179.03%	116.44%	-77.35%	51.51%	100.00%	-
EY	17.78	11.74	9.37	14.40	-21.70	32.56	16.77	0.97%
YoY %	51.45%	25.29%	-34.93%	166.36%	-166.65%	94.16%	-	-
Horiz. %	106.02%	70.01%	55.87%	85.87%	-129.40%	194.16%	100.00%	-
DY	1.54	3.33	2.94	3.19	3.33	2.94	19.57	-34.51%
YoY %	-53.75%	13.27%	-7.84%	-4.20%	13.27%	-84.98%	-	-
Horiz. %	7.87%	17.02%	15.02%	16.30%	17.02%	15.02%	100.00%	-
P/NAPS	0.35	0.29	0.34	0.47	0.48	0.49	0.76	-12.11%
YoY %	20.69%	-14.71%	-27.66%	-2.08%	-2.04%	-35.53%	-	-
Horiz. %	46.05%	38.16%	44.74%	61.84%	63.16%	64.47%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	26/11/13	28/11/12	23/11/11	25/11/10	13/11/09	27/11/08	19/11/07	-
Price	0.475	0.29	0.37	0.49	0.47	0.48	0.65	-
P/RPS	0.14	0.09	0.12	0.15	0.19	0.15	0.25	-9.20%
YoY %	55.56%	-25.00%	-20.00%	-21.05%	26.67%	-40.00%	-	-
Horiz. %	56.00%	36.00%	48.00%	60.00%	76.00%	60.00%	100.00%	-
P/EPS	6.85	8.24	11.61	7.24	-4.81	2.89	5.62	3.35%
YoY %	-16.87%	-29.03%	60.36%	250.52%	-266.44%	-48.58%	-	-
Horiz. %	121.89%	146.62%	206.58%	128.83%	-85.59%	51.42%	100.00%	-
EY	14.60	12.14	8.61	13.82	-20.78	34.60	17.81	-3.25%
YoY %	20.26%	41.00%	-37.70%	166.51%	-160.06%	94.27%	-	-
Horiz. %	81.98%	68.16%	48.34%	77.60%	-116.68%	194.27%	100.00%	-
DY	1.26	3.45	2.70	3.06	3.19	3.13	20.77	-37.28%
YoY %	-63.48%	27.78%	-11.76%	-4.08%	1.92%	-84.93%	-	-
Horiz. %	6.07%	16.61%	13.00%	14.73%	15.36%	15.07%	100.00%	-
P/NAPS	0.43	0.28	0.37	0.49	0.50	0.46	0.71	-8.01%
YoY %	53.57%	-24.32%	-24.49%	-2.00%	8.70%	-35.21%	-	-
Horiz. %	60.56%	39.44%	52.11%	69.01%	70.42%	64.79%	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