[PRESTAR] YoY TTM Result on 31-Mar-2008 [#1]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	547,316	501,260	498,306	481,244	509,043	529,353	479,082	2.24%
YoY %	9.19%	0.59%	3.55%	-5.46%	-3.84%	10.49%	-	-
Horiz. %	114.24%	104.63%	104.01%	100.45%	106.25%	110.49%	100.00%	-
PBT	10,311	38,864	7,548	25,246	42,598	9,552	52,922	-23.85%
YoY %	-73.47%	414.89%	-70.10%	-40.73%	345.96%	-81.95%	-	-
Horiz. %	19.48%	73.44%	14.26%	47.70%	80.49%	18.05%	100.00%	-
Tax	-1,462	-10,087	-3,086	-7,975	-10,869	-3,097	-26,788	-38.39%
YoY %	85.51%	-226.86%	61.30%	26.63%	-250.95%	88.44%	-	-
Horiz. %	5.46%	37.65%	11.52%	29.77%	40.57%	11.56%	100.00%	-
NP	8,849	28,777	4,462	17,271	31,729	6,455	26,134	-16.50%
YoY %	-69.25%	544.94%	-74.16%	-45.57%	391.54%	-75.30%	-	-
Horiz. %	33.86%	110.11%	17.07%	66.09%	121.41%	24.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,852	18,834	-3,507	10,769	22,448	1,860	26,134	-27.30%
YoY %	-79.55%	637.04%	-132.57%	-52.03%	1,106.88%	-92.88%	-	-
Horiz. %	14.74%	72.07%	-13.42%	41.21%	85.90%	7.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.18%	25.95%	40.89%	31.59%	25.52%	32.42%	50.62%	-
YoY %	-45.36%	-36.54%	29.44%	23.79%	-21.28%	-35.95%	-	-
Horiz. %	28.01%	51.26%	80.78%	62.41%	50.41%	64.05%	100.00%	-
Total Cost	538,467	472,483	493,844	463,973	477,314	522,898	452,948	2.92%
YoY %	13.97%	-4.33%	6.44%	-2.80%	-8.72%	15.44%	-	-
Horiz. %	118.88%	104.31%	109.03%	102.43%	105.38%	115.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	170,383	172,390	156,782	161,720	167,688	149,493	150,309	2.11%
YoY %	-1.16%	9.96%	-3.05%	-3.56%	12.17%	-0.54%	-	-
Horiz. %	113.36%	114.69%	104.31%	107.59%	111.56%	99.46%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	1,734	2,607	2,612	2,564	23,185	2,619	6,998	-20.73%
YoY %	-33.49%	-0.19%	1.87%	-88.94%	785.26%	-62.58%	-	-
Horiz. %	24.78%	37.25%	37.32%	36.64%	331.31%	37.42%	100.00%	-
Div Payout %	45.03%	13.84%	0.00%	23.81%	103.28%	140.84%	26.78%	-
YoY %	225.36%	0.00%	0.00%	-76.95%	-26.67%	425.91%	-	-
Horiz. %	168.15%	51.68%	0.00%	88.91%	385.66%	525.91%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	170,383	172,390	156,782	161,720	167,688	149,493	150,309	2.11%
YoY %	-1.16%	9.96%	-3.05%	-3.56%	12.17%	-0.54%	-	-
Horiz. %	113.36%	114.69%	104.31%	107.59%	111.56%	99.46%	100.00%	-
NOSH	173,860	174,131	174,202	173,892	171,111	175,874	174,778	-0.08%
YoY %	-0.16%	-0.04%	0.18%	1.63%	-2.71%	0.63%	-	-
Horiz. %	99.47%	99.63%	99.67%	99.49%	97.90%	100.63%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	1.62%	5.74%	0.90%	3.59%	6.23%	1.22%	5.46%	-
YoY %	-71.78%	537.78%	-74.93%	-42.38%	410.66%	-77.66%	-	-
Horiz. %	29.67%	105.13%	16.48%	65.75%	114.10%	22.34%	100.00%	-
ROE	2.26%	10.93%	-2.24%	6.66%	13.39%	1.24%	17.39%	-
YoY %	-79.32%	587.95%	-133.63%	-50.26%	979.84%	-92.87%	-	-
Horiz. %	13.00%	62.85%	-12.88%	38.30%	77.00%	7.13%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	314.80	287.86	286.05	276.75	297.49	300.98	274.11	2.33%
YoY %	9.36%	0.63%	3.36%	-6.97%	-1.16%	9.80%	-	-
Horiz. %	114.84%	105.02%	104.36%	100.96%	108.53%	109.80%	100.00%	-
EPS	2.22	10.82	-2.01	6.19	13.12	1.06	14.95	-27.21%
YoY %	-79.48%	638.31%	-132.47%	-52.82%	1,137.74%	-92.91%	-	-
Horiz. %	14.85%	72.37%	-13.44%	41.40%	87.76%	7.09%	100.00%	-
DPS	1.00	1.50	1.50	1.50	13.55	1.50	4.00	-20.62%
YoY %	-33.33%	0.00%	0.00%	-88.93%	803.33%	-62.50%	-	-
Horiz. %	25.00%	37.50%	37.50%	37.50%	338.75%	37.50%	100.00%	-
NAPS	0.98	0.99	0.90	0.93	0.98	0.85	0.86	2.19%
YoY %	-1.01%	10.00%	-3.23%	-5.10%	15.29%	-1.16%	-	-
Horiz. %	113.95%	115.12%	104.65%	108.14%	113.95%	98.84%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 173,892
RPS	151.78	139.01	138.19	133.46	141.17	146.80	132.86	2.24%
YoY %	9.19%	0.59%	3.54%	-5.46%	-3.84%	10.49%	-	-
Horiz. %	114.24%	104.63%	104.01%	100.45%	106.25%	110.49%	100.00%	-
EPS	1.07	5.22	-0.97	2.99	6.23	0.52	7.25	-27.29%
YoY %	-79.50%	638.14%	-132.44%	-52.01%	1,098.08%	-92.83%	-	-
Horiz. %	14.76%	72.00%	-13.38%	41.24%	85.93%	7.17%	100.00%	-
DPS	0.48	0.72	0.72	0.71	6.43	0.73	1.94	-20.75%
YoY %	-33.33%	0.00%	1.41%	-88.96%	780.82%	-62.37%	-	-
Horiz. %	24.74%	37.11%	37.11%	36.60%	331.44%	37.63%	100.00%	-
NAPS	0.4725	0.4781	0.4348	0.4485	0.465	0.4146	0.4168	2.11%
YoY %	-1.17%	9.96%	-3.05%	-3.55%	12.16%	-0.53%	-	-
Horiz. %	113.36%	114.71%	104.32%	107.61%	111.56%	99.47%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	0.46	0.51	0.48	0.52	0.76	0.48	0.82	-
P/RPS	0.15	0.18	0.17	0.19	0.26	0.16	0.30	-10.90%
YoY %	-16.67%	5.88%	-10.53%	-26.92%	62.50%	-46.67%	-	-
Horiz. %	50.00%	60.00%	56.67%	63.33%	86.67%	53.33%	100.00%	-
P/EPS	20.76	4.72	-23.84	8.40	5.79	45.39	5.48	24.84%
YoY %	339.83%	119.80%	-383.81%	45.08%	-87.24%	728.28%	-	-
Horiz. %	378.83%	86.13%	-435.04%	153.28%	105.66%	828.28%	100.00%	-
EY	4.82	21.21	-4.19	11.91	17.26	2.20	18.23	-19.87%
YoY %	-77.27%	606.21%	-135.18%	-31.00%	684.55%	-87.93%	-	-
Horiz. %	26.44%	116.35%	-22.98%	65.33%	94.68%	12.07%	100.00%	-
DY	2.17	2.94	3.13	2.88	17.83	3.13	4.88	-12.62%
YoY %	-26.19%	-6.07%	8.68%	-83.85%	469.65%	-35.86%	-	-
Horiz. %	44.47%	60.25%	64.14%	59.02%	365.37%	64.14%	100.00%	-
P/NAPS	0.47	0.52	0.53	0.56	0.78	0.56	0.95	-11.06%
YoY %	-9.62%	-1.89%	-5.36%	-28.21%	39.29%	-41.05%	-	-
Horiz. %	49.47%	54.74%	55.79%	58.95%	82.11%	58.95%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	25/05/11	27/05/10	27/05/09	22/05/08	24/05/07	20/06/06	26/05/05	-
Price	0.44	0.51	0.46	0.65	0.71	0.52	0.69	-
P/RPS	0.14	0.18	0.16	0.23	0.24	0.17	0.25	-9.20%
YoY %	-22.22%	12.50%	-30.43%	-4.17%	41.18%	-32.00%	-	-
Horiz. %	56.00%	72.00%	64.00%	92.00%	96.00%	68.00%	100.00%	-
P/EPS	19.86	4.72	-22.85	10.50	5.41	49.17	4.61	27.54%
YoY %	320.76%	120.66%	-317.62%	94.09%	-89.00%	966.59%	-	-
Horiz. %	430.80%	102.39%	-495.66%	227.77%	117.35%	1,066.59%	100.00%	-
EY	5.04	21.21	-4.38	9.53	18.48	2.03	21.67	-21.57%
YoY %	-76.24%	584.25%	-145.96%	-48.43%	810.34%	-90.63%	-	-
Horiz. %	23.26%	97.88%	-20.21%	43.98%	85.28%	9.37%	100.00%	-
DY	2.27	2.94	3.26	2.31	19.08	2.88	5.80	-14.46%
YoY %	-22.79%	-9.82%	41.13%	-87.89%	562.50%	-50.34%	-	-
Horiz. %	39.14%	50.69%	56.21%	39.83%	328.97%	49.66%	100.00%	-
P/NAPS	0.45	0.52	0.51	0.70	0.72	0.61	0.80	-9.13%
YoY %	-13.46%	1.96%	-27.14%	-2.78%	18.03%	-23.75%	-	-
Horiz. %	56.25%	65.00%	63.75%	87.50%	90.00%	76.25%	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