[PRESTAR] YoY TTM Result on 31-Mar-2013 [#1]

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	595,271	639,231	603,998	608,911	536,638	547,316	501,260	2.90%
YoY %	-6.88%	5.83%	-0.81%	13.47%	-1.95%	9.19%	-	-
Horiz. %	118.75%	127.52%	120.50%	121.48%	107.06%	109.19%	100.00%	-
PBT	20,170	21,879	20,410	15,386	12,431	10,311	38,864	-10.34%
YoY %	-7.81%	7.20%	32.65%	23.77%	20.56%	-73.47%	-	-
Horiz. %	51.90%	56.30%	52.52%	39.59%	31.99%	26.53%	100.00%	-
Tax	-6,352	-7,229	-4,759	-1,919	-3,434	-1,462	-10,087	-7.41%
YoY %	12.13%	-51.90%	-147.99%	44.12%	-134.88%	85.51%	-	-
Horiz. %	62.97%	71.67%	47.18%	19.02%	34.04%	14.49%	100.00%	-
NP	13,818	14,650	15,651	13,467	8,997	8,849	28,777	-11.49%
YoY %	-5.68%	-6.40%	16.22%	49.68%	1.67%	-69.25%	-	-
Horiz. %	48.02%	50.91%	54.39%	46.80%	31.26%	30.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,210	12,044	11,933	10,327	5,844	3,852	18,834	-8.27%
YoY %	-6.92%	0.93%	15.55%	76.71%	51.71%	-79.55%	-	-
Horiz. %	59.52%	63.95%	63.36%	54.83%	31.03%	20.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.49%	33.04%	23.32%	12.47%	27.62%	14.18%	25.95%	-
YoY %	-4.69%	41.68%	87.01%	-54.85%	94.78%	-45.36%	-	-
Horiz. %	121.35%	127.32%	89.87%	48.05%	106.44%	54.64%	100.00%	-
Total Cost	581,453	624,581	588,347	595,444	527,641	538,467	472,483	3.51%
YoY %	-6.91%	6.16%	-1.19%	12.85%	-2.01%	13.97%	-	-
Horiz. %	123.06%	132.19%	124.52%	126.02%	111.67%	113.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	217,068	207,651	196,209	184,734	177,968	170,383	172,390	3.91%
YoY %	4.54%	5.83%	6.21%	3.80%	4.45%	-1.16%	-	-
Horiz. %	125.92%	120.45%	113.82%	107.16%	103.24%	98.84%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	3,502	3,495	3,482	1,047	1,742	1,734	2,607	5.03%
YoY %	0.20%	0.37%	232.57%	-39.90%	0.46%	-33.49%	-	-
Horiz. %	134.33%	134.06%	133.56%	40.16%	66.82%	66.51%	100.00%	-
Div Payout %	31.24%	29.02%	29.18%	10.14%	29.82%	45.03%	13.84%	-
YoY %	7.65%	-0.55%	187.77%	-66.00%	-33.78%	225.36%	-	-
Horiz. %	225.72%	209.68%	210.84%	73.27%	215.46%	325.36%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	217,068	207,651	196,209	184,734	177,968	170,383	172,390	3.91%
YoY %	4.54%	5.83%	6.21%	3.80%	4.45%	-1.16%	-	-
Horiz. %	125.92%	120.45%	113.82%	107.16%	103.24%	98.84%	100.00%	-
NOSH	175,055	174,496	173,636	174,277	176,206	173,860	174,131	0.08%
YoY %	0.32%	0.50%	-0.37%	-1.09%	1.35%	-0.16%	-	-
Horiz. %	100.53%	100.21%	99.72%	100.08%	101.19%	99.84%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	2.32%	2.29%	2.59%	2.21%	1.68%	1.62%	5.74%	-
YoY %	1.31%	-11.58%	17.19%	31.55%	3.70%	-71.78%	-	-
Horiz. %	40.42%	39.90%	45.12%	38.50%	29.27%	28.22%	100.00%	-
ROE	5.16%	5.80%	6.08%	5.59%	3.28%	2.26%	10.93%	-
YoY %	-11.03%	-4.61%	8.77%	70.43%	45.13%	-79.32%	-	-
Horiz. %	47.21%	53.06%	55.63%	51.14%	30.01%	20.68%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	340.05	366.33	347.85	349.39	304.55	314.80	287.86	2.81%
YoY %	-7.17%	5.31%	-0.44%	14.72%	-3.26%	9.36%	-	-
Horiz. %	118.13%	127.26%	120.84%	121.37%	105.80%	109.36%	100.00%	-
EPS	6.40	6.90	6.87	5.93	3.32	2.22	10.82	-8.37%
YoY %	-7.25%	0.44%	15.85%	78.61%	49.55%	-79.48%	-	-
Horiz. %	59.15%	63.77%	63.49%	54.81%	30.68%	20.52%	100.00%	-
DPS	2.00	2.00	2.00	0.60	1.00	1.00	1.50	4.90%
YoY %	0.00%	0.00%	233.33%	-40.00%	0.00%	-33.33%	-	-
Horiz. %	133.33%	133.33%	133.33%	40.00%	66.67%	66.67%	100.00%	-
NAPS	1.24	1.19	1.13	1.06	1.01	0.98	0.99	3.82%
YoY %	4.20%	5.31%	6.60%	4.95%	3.06%	-1.01%	-	-
Horiz. %	125.25%	120.20%	114.14%	107.07%	102.02%	98.99%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 174,277
RPS	165.08	177.27	167.50	168.87	148.82	151.78	139.01	2.90%
YoY %	-6.88%	5.83%	-0.81%	13.47%	-1.95%	9.19%	-	-
Horiz. %	118.75%	127.52%	120.49%	121.48%	107.06%	109.19%	100.00%	-
EPS	3.11	3.34	3.31	2.86	1.62	1.07	5.22	-8.26%
YoY %	-6.89%	0.91%	15.73%	76.54%	51.40%	-79.50%	-	-
Horiz. %	59.58%	63.98%	63.41%	54.79%	31.03%	20.50%	100.00%	-
DPS	0.97	0.97	0.97	0.29	0.48	0.48	0.72	5.08%
YoY %	0.00%	0.00%	234.48%	-39.58%	0.00%	-33.33%	-	-
Horiz. %	134.72%	134.72%	134.72%	40.28%	66.67%	66.67%	100.00%	-
NAPS	0.602	0.5759	0.5441	0.5123	0.4936	0.4725	0.4781	3.91%
YoY %	4.53%	5.84%	6.21%	3.79%	4.47%	-1.17%	-	-
Horiz. %	125.92%	120.46%	113.80%	107.15%	103.24%	98.83%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	0.48	0.505	0.54	0.29	0.37	0.46	0.51	-
P/RPS	0.14	0.14	0.16	0.08	0.12	0.15	0.18	-4.09%
YoY %	0.00%	-12.50%	100.00%	-33.33%	-20.00%	-16.67%	-	-
Horiz. %	77.78%	77.78%	88.89%	44.44%	66.67%	83.33%	100.00%	-
P/EPS	7.50	7.32	7.86	4.89	11.16	20.76	4.72	8.01%
YoY %	2.46%	-6.87%	60.74%	-56.18%	-46.24%	339.83%	-	-
Horiz. %	158.90%	155.08%	166.53%	103.60%	236.44%	439.83%	100.00%	-
EY	13.34	13.67	12.73	20.43	8.96	4.82	21.21	-7.43%
YoY %	-2.41%	7.38%	-37.69%	128.01%	85.89%	-77.27%	-	-
Horiz. %	62.89%	64.45%	60.02%	96.32%	42.24%	22.73%	100.00%	-
DY	4.17	3.96	3.70	2.07	2.70	2.17	2.94	5.99%
YoY %	5.30%	7.03%	78.74%	-23.33%	24.42%	-26.19%	-	-
Horiz. %	141.84%	134.69%	125.85%	70.41%	91.84%	73.81%	100.00%	-
P/NAPS	0.39	0.42	0.48	0.27	0.37	0.47	0.52	-4.67%
YoY %	-7.14%	-12.50%	77.78%	-27.03%	-21.28%	-9.62%	-	-
Horiz. %	75.00%	80.77%	92.31%	51.92%	71.15%	90.38%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	24/05/16	26/05/15	27/05/14	21/05/13	23/05/12	25/05/11	27/05/10	-
Price	0.555	0.505	0.60	0.38	0.33	0.44	0.51	-
P/RPS	0.16	0.14	0.17	0.11	0.11	0.14	0.18	-1.94%
YoY %	14.29%	-17.65%	54.55%	0.00%	-21.43%	-22.22%	-	-
Horiz. %	88.89%	77.78%	94.44%	61.11%	61.11%	77.78%	100.00%	-
P/EPS	8.67	7.32	8.73	6.41	9.95	19.86	4.72	10.65%
YoY %	18.44%	-16.15%	36.19%	-35.58%	-49.90%	320.76%	-	-
Horiz. %	183.69%	155.08%	184.96%	135.81%	210.81%	420.76%	100.00%	-
EY	11.54	13.67	11.45	15.59	10.05	5.04	21.21	-9.63%
YoY %	-15.58%	19.39%	-26.56%	55.12%	99.40%	-76.24%	-	-
Horiz. %	54.41%	64.45%	53.98%	73.50%	47.38%	23.76%	100.00%	-
DY	3.60	3.96	3.33	1.58	3.03	2.27	2.94	3.42%
YoY %	-9.09%	18.92%	110.76%	-47.85%	33.48%	-22.79%	-	-
Horiz. %	122.45%	134.69%	113.27%	53.74%	103.06%	77.21%	100.00%	-
P/NAPS	0.45	0.42	0.53	0.36	0.33	0.45	0.52	-2.37%
YoY %	7.14%	-20.75%	47.22%	9.09%	-26.67%	-13.46%	-	-
Horiz. %	86.54%	80.77%	101.92%	69.23%	63.46%	86.54%	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