[PRESTAR] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	561,211	553,349	481,244	455,759	455,226	469,226	509,043	6.70%
YoY %	1.42%	14.98%	5.59%	0.12%	-2.98%	-7.82%	-	-
Horiz. %	110.25%	108.70%	94.54%	89.53%	89.43%	92.18%	100.00%	-
PBT	55,987	46,494	25,246	31,094	34,280	39,956	42,598	19.92%
YoY %	20.42%	84.16%	-18.81%	-9.29%	-14.21%	-6.20%	-	-
Horiz. %	131.43%	109.15%	59.27%	72.99%	80.47%	93.80%	100.00%	-
Tax	-12,857	-12,713	-7,975	-7,549	-7,812	-9,429	-10,869	11.81%
YoY %	-1.13%	-59.41%	-5.64%	3.37%	17.15%	13.25%	-	-
Horiz. %	118.29%	116.97%	73.37%	69.45%	71.87%	86.75%	100.00%	-
NP	43,130	33,781	17,271	23,545	26,468	30,527	31,729	22.64%
YoY %	27.68%	95.59%	-26.65%	-11.04%	-13.30%	-3.79%	-	-
Horiz. %	135.93%	106.47%	54.43%	74.21%	83.42%	96.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,921	22,310	10,769	18,215	20,027	22,782	22,448	18.34%
YoY %	29.63%	107.17%	-40.88%	-9.05%	-12.09%	1.49%	-	-
Horiz. %	128.84%	99.39%	47.97%	81.14%	89.22%	101.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.96%	27.34%	31.59%	24.28%	22.79%	23.60%	25.52%	-
YoY %	-16.02%	-13.45%	30.11%	6.54%	-3.43%	-7.52%	-	-
Horiz. %	89.97%	107.13%	123.79%	95.14%	89.30%	92.48%	100.00%	-
Total Cost	518,081	519,568	463,973	432,214	428,758	438,699	477,314	5.60%
YoY %	-0.29%	11.98%	7.35%	0.81%	-2.27%	-8.09%	-	-
Horiz. %	108.54%	108.85%	97.20%	90.55%	89.83%	91.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	182,869	177,607	161,720	155,553	157,469	156,089	167,688	5.93%
YoY %	2.96%	9.82%	3.96%	-1.22%	0.88%	-6.92%	-	-
Horiz. %	109.05%	105.92%	96.44%	92.76%	93.91%	93.08%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	2,564	2,564	2,564	21,386	23,185	23,185	23,185	-76.86%
YoY %	0.00%	0.00%	-88.01%	-7.76%	0.00%	0.00%	-	-
Horiz. %	11.06%	11.06%	11.06%	92.24%	100.00%	100.00%	100.00%	-
Div Payout %	8.87%	11.49%	23.81%	117.41%	115.77%	101.77%	103.28%	-
YoY %	-22.80%	-51.74%	-79.72%	1.42%	13.76%	-1.46%	-	-
Horiz. %	8.59%	11.13%	23.05%	113.68%	112.09%	98.54%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	182,869	177,607	161,720	155,553	157,469	156,089	167,688	5.93%
YoY %	2.96%	9.82%	3.96%	-1.22%	0.88%	-6.92%	-	-
Horiz. %	109.05%	105.92%	96.44%	92.76%	93.91%	93.08%	100.00%	-
NOSH	174,161	174,125	173,892	170,937	173,043	173,432	171,111	1.18%
YoY %	0.02%	0.13%	1.73%	-1.22%	-0.22%	1.36%	-	-
Horiz. %	101.78%	101.76%	101.63%	99.90%	101.13%	101.36%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	7.69%	6.10%	3.59%	5.17%	5.81%	6.51%	6.23%	-
YoY %	26.07%	69.92%	-30.56%	-11.02%	-10.75%	4.49%	-	-
Horiz. %	123.43%	97.91%	57.62%	82.99%	93.26%	104.49%	100.00%	-
ROE	15.82%	12.56%	6.66%	11.71%	12.72%	14.60%	13.39%	-
YoY %	25.96%	88.59%	-43.13%	-7.94%	-12.88%	9.04%	-	-
Horiz. %	118.15%	93.80%	49.74%	87.45%	95.00%	109.04%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	322.24	317.79	276.75	266.62	263.07	270.55	297.49	5.45%
YoY %	1.40%	14.83%	3.80%	1.35%	-2.76%	-9.06%	-	-
Horiz. %	108.32%	106.82%	93.03%	89.62%	88.43%	90.94%	100.00%	-
EPS	16.61	12.81	6.19	10.66	11.57	13.14	13.12	16.97%
YoY %	29.66%	106.95%	-41.93%	-7.87%	-11.95%	0.15%	-	-
Horiz. %	126.60%	97.64%	47.18%	81.25%	88.19%	100.15%	100.00%	-
DPS	1.50	1.50	1.50	12.50	13.50	13.50	13.55	-76.85%
YoY %	0.00%	0.00%	-88.00%	-7.41%	0.00%	-0.37%	-	-
Horiz. %	11.07%	11.07%	11.07%	92.25%	99.63%	99.63%	100.00%	-
NAPS	1.05	1.02	0.93	0.91	0.91	0.90	0.98	4.69%
YoY %	2.94%	9.68%	2.20%	0.00%	1.11%	-8.16%	-	-
Horiz. %	107.14%	104.08%	94.90%	92.86%	92.86%	91.84%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 170,937
RPS	155.64	153.46	133.46	126.39	126.25	130.13	141.17	6.70%
YoY %	1.42%	14.99%	5.59%	0.11%	-2.98%	-7.82%	-	-
Horiz. %	110.25%	108.71%	94.54%	89.53%	89.43%	92.18%	100.00%	-
EPS	8.02	6.19	2.99	5.05	5.55	6.32	6.23	18.28%
YoY %	29.56%	107.02%	-40.79%	-9.01%	-12.18%	1.44%	-	-
Horiz. %	128.73%	99.36%	47.99%	81.06%	89.09%	101.44%	100.00%	-
DPS	0.71	0.71	0.71	5.93	6.43	6.43	6.43	-76.89%
YoY %	0.00%	0.00%	-88.03%	-7.78%	0.00%	0.00%	-	-
Horiz. %	11.04%	11.04%	11.04%	92.22%	100.00%	100.00%	100.00%	-
NAPS	0.5071	0.4925	0.4485	0.4314	0.4367	0.4329	0.465	5.93%
YoY %	2.96%	9.81%	3.96%	-1.21%	0.88%	-6.90%	-	-
Horiz. %	109.05%	105.91%	96.45%	92.77%	93.91%	93.10%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	0.51	0.57	0.52	0.62	0.69	0.79	0.76	-
P/RPS	0.16	0.18	0.19	0.23	0.26	0.29	0.26	-27.58%
YoY %	-11.11%	-5.26%	-17.39%	-11.54%	-10.34%	11.54%	-	-
Horiz. %	61.54%	69.23%	73.08%	88.46%	100.00%	111.54%	100.00%	-
P/EPS	3.07	4.45	8.40	5.82	5.96	6.01	5.79	-34.41%
YoY %	-31.01%	-47.02%	44.33%	-2.35%	-0.83%	3.80%	-	-
Horiz. %	53.02%	76.86%	145.08%	100.52%	102.94%	103.80%	100.00%	-
EY	32.56	22.48	11.91	17.19	16.77	16.63	17.26	52.49%
YoY %	44.84%	88.75%	-30.72%	2.50%	0.84%	-3.65%	-	-
Horiz. %	188.64%	130.24%	69.00%	99.59%	97.16%	96.35%	100.00%	-
DY	2.94	2.63	2.88	20.16	19.57	17.09	17.83	-69.83%
YoY %	11.79%	-8.68%	-85.71%	3.01%	14.51%	-4.15%	-	-
Horiz. %	16.49%	14.75%	16.15%	113.07%	109.76%	95.85%	100.00%	-
P/NAPS	0.49	0.56	0.56	0.68	0.76	0.88	0.78	-26.58%
YoY %	-12.50%	0.00%	-17.65%	-10.53%	-13.64%	12.82%	-	-
Horiz. %	62.82%	71.79%	71.79%	87.18%	97.44%	112.82%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/08	25/08/08	22/05/08	28/02/08	19/11/07	27/08/07	24/05/07	-
Price	0.48	0.56	0.65	0.55	0.65	0.73	0.71	-
P/RPS	0.15	0.18	0.23	0.21	0.25	0.27	0.24	-26.83%
YoY %	-16.67%	-21.74%	9.52%	-16.00%	-7.41%	12.50%	-	-
Horiz. %	62.50%	75.00%	95.83%	87.50%	104.17%	112.50%	100.00%	-
P/EPS	2.89	4.37	10.50	5.16	5.62	5.56	5.41	-34.08%
YoY %	-33.87%	-58.38%	103.49%	-8.19%	1.08%	2.77%	-	-
Horiz. %	53.42%	80.78%	194.09%	95.38%	103.88%	102.77%	100.00%	-
EY	34.60	22.88	9.53	19.37	17.81	17.99	18.48	51.73%
YoY %	51.22%	140.08%	-50.80%	8.76%	-1.00%	-2.65%	-	-
Horiz. %	187.23%	123.81%	51.57%	104.82%	96.37%	97.35%	100.00%	-
DY	3.13	2.68	2.31	22.73	20.77	18.49	19.08	-69.93%
YoY %	16.79%	16.02%	-89.84%	9.44%	12.33%	-3.09%	-	-
Horiz. %	16.40%	14.05%	12.11%	119.13%	108.86%	96.91%	100.00%	-
P/NAPS	0.46	0.55	0.70	0.60	0.71	0.81	0.72	-25.75%
YoY %	-16.36%	-21.43%	16.67%	-15.49%	-12.35%	12.50%	-	-
Horiz. %	63.89%	76.39%	97.22%	83.33%	98.61%	112.50%	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