[PRESTAR] QoQ TTM Result on 30-Jun-2006 [#2]

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
TTM Result
Revenue	509,043	527,443	533,165	529,105	529,353	533,636	516,824	-1.00%
YoY %	-3.49%	-1.07%	0.77%	-0.05%	-0.80%	3.25%	-	-
Horiz. %	98.49%	102.05%	103.16%	102.38%	102.42%	103.25%	100.00%	-
PBT	42,598	29,473	21,343	11,238	9,552	16,550	28,799	29.85%
YoY %	44.53%	38.09%	89.92%	17.65%	-42.28%	-42.53%	-	-
Horiz. %	147.91%	102.34%	74.11%	39.02%	33.17%	57.47%	100.00%	-
Tax	-10,869	-9,492	-6,832	-4,879	-3,097	-7,611	-12,175	-7.29%
YoY %	-14.51%	-38.93%	-40.03%	-57.54%	59.31%	37.49%	-	-
Horiz. %	89.27%	77.96%	56.11%	40.07%	25.44%	62.51%	100.00%	-
NP	31,729	19,981	14,511	6,359	6,455	8,939	16,624	53.92%
YoY %	58.80%	37.70%	128.20%	-1.49%	-27.79%	-46.23%	-	-
Horiz. %	190.86%	120.19%	87.29%	38.25%	38.83%	53.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,448	11,227	7,439	894	1,860	5,574	13,611	39.63%
YoY %	99.95%	50.92%	732.10%	-51.94%	-66.63%	-59.05%	-	-
Horiz. %	164.93%	82.48%	54.65%	6.57%	13.67%	40.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.52%	32.21%	32.01%	43.42%	32.42%	45.99%	42.28%	-
YoY %	-20.77%	0.62%	-26.28%	33.93%	-29.51%	8.77%	-	-
Horiz. %	60.36%	76.18%	75.71%	102.70%	76.68%	108.77%	100.00%	-
Total Cost	477,314	507,462	518,654	522,746	522,898	524,697	500,200	-3.07%
YoY %	-5.94%	-2.16%	-0.78%	-0.03%	-0.34%	4.90%	-	-
Horiz. %	95.42%	101.45%	103.69%	104.51%	104.54%	104.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	167,688	157,060	156,001	154,097	149,493	190,360	150,022	7.71%
YoY %	6.77%	0.68%	1.24%	3.08%	-21.47%	26.89%	-	-
Horiz. %	111.78%	104.69%	103.99%	102.72%	99.65%	126.89%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	23,185	4,362	2,619	2,619	2,619	2,619	3,499	253.19%
YoY %	431.52%	66.55%	0.00%	0.00%	0.00%	-25.15%	-	-
Horiz. %	662.62%	124.66%	74.85%	74.85%	74.85%	74.85%	100.00%	-
Div Payout %	103.28%	38.86%	35.21%	293.02%	140.84%	47.00%	25.71%	-
YoY %	165.77%	10.37%	-87.98%	108.05%	199.66%	82.81%	-	-
Horiz. %	401.71%	151.15%	136.95%	1,139.71%	547.80%	182.81%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	167,688	157,060	156,001	154,097	149,493	190,360	150,022	7.71%
YoY %	6.77%	0.68%	1.24%	3.08%	-21.47%	26.89%	-	-
Horiz. %	111.78%	104.69%	103.99%	102.72%	99.65%	126.89%	100.00%	-
NOSH	171,111	174,511	175,282	175,111	175,874	174,642	174,444	-1.27%
YoY %	-1.95%	-0.44%	0.10%	-0.43%	0.71%	0.11%	-	-
Horiz. %	98.09%	100.04%	100.48%	100.38%	100.82%	100.11%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	6.23%	3.79%	2.72%	1.20%	1.22%	1.68%	3.22%	-
YoY %	64.38%	39.34%	126.67%	-1.64%	-27.38%	-47.83%	-	-
Horiz. %	193.48%	117.70%	84.47%	37.27%	37.89%	52.17%	100.00%	-
ROE	13.39%	7.15%	4.77%	0.58%	1.24%	2.93%	9.07%	-
YoY %	87.27%	49.90%	722.41%	-53.23%	-57.68%	-67.70%	-	-
Horiz. %	147.63%	78.83%	52.59%	6.39%	13.67%	32.30%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	297.49	302.24	304.18	302.15	300.98	305.56	296.27	0.27%
YoY %	-1.57%	-0.64%	0.67%	0.39%	-1.50%	3.14%	-	-
Horiz. %	100.41%	102.02%	102.67%	101.98%	101.59%	103.14%	100.00%	-
EPS	13.12	6.43	4.24	0.51	1.06	3.19	7.80	41.48%
YoY %	104.04%	51.65%	731.37%	-51.89%	-66.77%	-59.10%	-	-
Horiz. %	168.21%	82.44%	54.36%	6.54%	13.59%	40.90%	100.00%	-
DPS	13.55	2.50	1.50	1.50	1.50	1.50	2.01	257.27%
YoY %	442.00%	66.67%	0.00%	0.00%	0.00%	-25.37%	-	-
Horiz. %	674.13%	124.38%	74.63%	74.63%	74.63%	74.63%	100.00%	-
NAPS	0.98	0.90	0.89	0.88	0.85	1.09	0.86	9.10%
YoY %	8.89%	1.12%	1.14%	3.53%	-22.02%	26.74%	-	-
Horiz. %	113.95%	104.65%	103.49%	102.33%	98.84%	126.74%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 175,111
RPS	143.18	148.36	149.97	148.83	148.90	150.10	145.37	-1.00%
YoY %	-3.49%	-1.07%	0.77%	-0.05%	-0.80%	3.25%	-	-
Horiz. %	98.49%	102.06%	103.16%	102.38%	102.43%	103.25%	100.00%	-
EPS	6.31	3.16	2.09	0.25	0.52	1.57	3.83	39.53%
YoY %	99.68%	51.20%	736.00%	-51.92%	-66.88%	-59.01%	-	-
Horiz. %	164.75%	82.51%	54.57%	6.53%	13.58%	40.99%	100.00%	-
DPS	6.52	1.23	0.74	0.74	0.74	0.74	0.98	254.14%
YoY %	430.08%	66.22%	0.00%	0.00%	0.00%	-24.49%	-	-
Horiz. %	665.31%	125.51%	75.51%	75.51%	75.51%	75.51%	100.00%	-
NAPS	0.4717	0.4418	0.4388	0.4334	0.4205	0.5354	0.422	7.71%
YoY %	6.77%	0.68%	1.25%	3.07%	-21.46%	26.87%	-	-
Horiz. %	111.78%	104.69%	103.98%	102.70%	99.64%	126.87%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	0.76	0.62	0.53	0.54	0.48	0.42	0.66	-
P/RPS	0.26	0.21	0.17	0.18	0.16	0.14	0.22	11.79%
YoY %	23.81%	23.53%	-5.56%	12.50%	14.29%	-36.36%	-	-
Horiz. %	118.18%	95.45%	77.27%	81.82%	72.73%	63.64%	100.00%	-
P/EPS	5.79	9.64	12.49	105.77	45.39	13.16	8.46	-22.35%
YoY %	-39.94%	-22.82%	-88.19%	133.02%	244.91%	55.56%	-	-
Horiz. %	68.44%	113.95%	147.64%	1,250.24%	536.52%	155.56%	100.00%	-
EY	17.26	10.38	8.01	0.95	2.20	7.60	11.82	28.74%
YoY %	66.28%	29.59%	743.16%	-56.82%	-71.05%	-35.70%	-	-
Horiz. %	146.02%	87.82%	67.77%	8.04%	18.61%	64.30%	100.00%	-
DY	17.83	4.03	2.83	2.78	3.13	3.57	3.04	225.57%
YoY %	342.43%	42.40%	1.80%	-11.18%	-12.32%	17.43%	-	-
Horiz. %	586.51%	132.57%	93.09%	91.45%	102.96%	117.43%	100.00%	-
P/NAPS	0.78	0.69	0.60	0.61	0.56	0.39	0.77	0.86%
YoY %	13.04%	15.00%	-1.64%	8.93%	43.59%	-49.35%	-	-
Horiz. %	101.30%	89.61%	77.92%	79.22%	72.73%	50.65%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	24/05/07	27/02/07	27/11/06	28/08/06	20/06/06	27/02/06	29/11/05	-
Price	0.71	0.77	0.65	0.54	0.52	0.48	0.55	-
P/RPS	0.24	0.25	0.21	0.18	0.17	0.16	0.19	16.86%
YoY %	-4.00%	19.05%	16.67%	5.88%	6.25%	-15.79%	-	-
Horiz. %	126.32%	131.58%	110.53%	94.74%	89.47%	84.21%	100.00%	-
P/EPS	5.41	11.97	15.32	105.77	49.17	15.04	7.05	-16.19%
YoY %	-54.80%	-21.87%	-85.52%	115.11%	226.93%	113.33%	-	-
Horiz. %	76.74%	169.79%	217.30%	1,500.28%	697.45%	213.33%	100.00%	-
EY	18.48	8.36	6.53	0.95	2.03	6.65	14.19	19.27%
YoY %	121.05%	28.02%	587.37%	-53.20%	-69.47%	-53.14%	-	-
Horiz. %	130.23%	58.91%	46.02%	6.69%	14.31%	46.86%	100.00%	-
DY	19.08	3.25	2.31	2.78	2.88	3.13	3.65	201.50%
YoY %	487.08%	40.69%	-16.91%	-3.47%	-7.99%	-14.25%	-	-
Horiz. %	522.74%	89.04%	63.29%	76.16%	78.90%	85.75%	100.00%	-
P/NAPS	0.72	0.86	0.73	0.61	0.61	0.44	0.64	8.17%
YoY %	-16.28%	17.81%	19.67%	0.00%	38.64%	-31.25%	-	-
Horiz. %	112.50%	134.38%	114.06%	95.31%	95.31%	68.75%	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