[PRESTAR] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	626,210	603,828	571,432	554,458	553,494	399,252	621,476	0.12%
YoY %	3.71%	5.67%	3.06%	0.17%	38.63%	-35.76%	-	-
Horiz. %	100.76%	97.16%	91.95%	89.22%	89.06%	64.24%	100.00%	-
PBT	24,920	24,994	8,686	22,086	34,612	-10,976	78,592	-17.41%
YoY %	-0.30%	187.75%	-60.67%	-36.19%	415.34%	-113.97%	-	-
Horiz. %	31.71%	31.80%	11.05%	28.10%	44.04%	-13.97%	100.00%	-
Tax	-7,614	-5,912	-2,174	-5,496	-10,206	-3,150	-19,316	-14.36%
YoY %	-28.79%	-171.94%	60.44%	46.15%	-224.00%	83.69%	-	-
Horiz. %	39.42%	30.61%	11.25%	28.45%	52.84%	16.31%	100.00%	-
NP	17,306	19,082	6,512	16,590	24,406	-14,126	59,276	-18.54%
YoY %	-9.31%	193.03%	-60.75%	-32.02%	272.77%	-123.83%	-	-
Horiz. %	29.20%	32.19%	10.99%	27.99%	41.17%	-23.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,162	14,578	5,060	11,130	14,664	-18,354	40,418	-16.02%
YoY %	-2.85%	188.10%	-54.54%	-24.10%	179.90%	-145.41%	-	-
Horiz. %	35.04%	36.07%	12.52%	27.54%	36.28%	-45.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.55%	23.65%	25.03%	24.88%	29.49%	-	24.58%	-
YoY %	29.18%	-5.51%	0.60%	-15.63%	0.00%	-	-	-
Horiz. %	124.29%	96.22%	101.83%	101.22%	119.98%	-	100.00%	-
Total Cost	608,904	584,746	564,920	537,868	529,088	413,378	562,200	1.33%
YoY %	4.13%	3.51%	5.03%	1.66%	27.99%	-26.47%	-	-
Horiz. %	108.31%	104.01%	100.48%	95.67%	94.11%	73.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	200,077	189,618	179,717	175,645	174,156	156,722	177,546	2.01%
YoY %	5.52%	5.51%	2.32%	0.85%	11.12%	-11.73%	-	-
Horiz. %	112.69%	106.80%	101.22%	98.93%	98.09%	88.27%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	200,077	189,618	179,717	175,645	174,156	156,722	177,546	2.01%
YoY %	5.52%	5.51%	2.32%	0.85%	11.12%	-11.73%	-	-
Horiz. %	112.69%	106.80%	101.22%	98.93%	98.09%	88.27%	100.00%	-
NOSH	173,980	173,961	174,482	173,906	174,156	174,136	174,065	-0.00%
YoY %	0.01%	-0.30%	0.33%	-0.14%	0.01%	0.04%	-	-
Horiz. %	99.95%	99.94%	100.24%	99.91%	100.05%	100.04%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	2.76%	3.16%	1.14%	2.99%	4.41%	-3.54%	9.54%	-
YoY %	-12.66%	177.19%	-61.87%	-32.20%	224.58%	-137.11%	-	-
Horiz. %	28.93%	33.12%	11.95%	31.34%	46.23%	-37.11%	100.00%	-
ROE	7.08%	7.69%	2.82%	6.34%	8.42%	-11.71%	22.76%	-
YoY %	-7.93%	172.70%	-55.52%	-24.70%	171.90%	-151.45%	-	-
Horiz. %	31.11%	33.79%	12.39%	27.86%	36.99%	-51.45%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	359.93	347.10	327.50	318.83	317.81	229.28	357.04	0.13%
YoY %	3.70%	5.98%	2.72%	0.32%	38.61%	-35.78%	-	-
Horiz. %	100.81%	97.22%	91.73%	89.30%	89.01%	64.22%	100.00%	-
EPS	8.14	8.38	2.90	6.40	8.42	-10.54	23.22	-16.02%
YoY %	-2.86%	188.97%	-54.69%	-23.99%	179.89%	-145.39%	-	-
Horiz. %	35.06%	36.09%	12.49%	27.56%	36.26%	-45.39%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.15	1.09	1.03	1.01	1.00	0.90	1.02	2.01%
YoY %	5.50%	5.83%	1.98%	1.00%	11.11%	-11.76%	-	-
Horiz. %	112.75%	106.86%	100.98%	99.02%	98.04%	88.24%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 173,950
RPS	173.66	167.46	158.47	153.76	153.50	110.72	172.35	0.12%
YoY %	3.70%	5.67%	3.06%	0.17%	38.64%	-35.76%	-	-
Horiz. %	100.76%	97.16%	91.95%	89.21%	89.06%	64.24%	100.00%	-
EPS	3.93	4.04	1.40	3.09	4.07	-5.09	11.21	-16.02%
YoY %	-2.72%	188.57%	-54.69%	-24.08%	179.96%	-145.41%	-	-
Horiz. %	35.06%	36.04%	12.49%	27.56%	36.31%	-45.41%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5549	0.5259	0.4984	0.4871	0.483	0.4346	0.4924	2.01%
YoY %	5.51%	5.52%	2.32%	0.85%	11.14%	-11.74%	-	-
Horiz. %	112.69%	106.80%	101.22%	98.92%	98.09%	88.26%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	0.67	0.40	0.32	0.44	0.50	0.49	0.57	-
P/RPS	0.19	0.12	0.10	0.14	0.16	0.21	0.16	2.90%
YoY %	58.33%	20.00%	-28.57%	-12.50%	-23.81%	31.25%	-	-
Horiz. %	118.75%	75.00%	62.50%	87.50%	100.00%	131.25%	100.00%	-
P/EPS	8.23	4.77	11.03	6.87	5.94	-4.65	2.45	22.36%
YoY %	72.54%	-56.75%	60.55%	15.66%	227.74%	-289.80%	-	-
Horiz. %	335.92%	194.69%	450.20%	280.41%	242.45%	-189.80%	100.00%	-
EY	12.15	20.95	9.06	14.55	16.84	-21.51	40.74	-18.25%
YoY %	-42.00%	131.24%	-37.73%	-13.60%	178.29%	-152.80%	-	-
Horiz. %	29.82%	51.42%	22.24%	35.71%	41.34%	-52.80%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.58	0.37	0.31	0.44	0.50	0.54	0.56	0.58%
YoY %	56.76%	19.35%	-29.55%	-12.00%	-7.41%	-3.57%	-	-
Horiz. %	103.57%	66.07%	55.36%	78.57%	89.29%	96.43%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	27/08/14	29/08/13	29/08/12	25/08/11	26/08/10	26/08/09	25/08/08	-
Price	0.615	0.40	0.31	0.39	0.47	0.52	0.56	-
P/RPS	0.17	0.12	0.09	0.12	0.15	0.23	0.16	1.01%
YoY %	41.67%	33.33%	-25.00%	-20.00%	-34.78%	43.75%	-	-
Horiz. %	106.25%	75.00%	56.25%	75.00%	93.75%	143.75%	100.00%	-
P/EPS	7.56	4.77	10.69	6.09	5.58	-4.93	2.41	20.97%
YoY %	58.49%	-55.38%	75.53%	9.14%	213.18%	-304.56%	-	-
Horiz. %	313.69%	197.93%	443.57%	252.70%	231.54%	-204.56%	100.00%	-
EY	13.24	20.95	9.35	16.41	17.91	-20.27	41.46	-17.31%
YoY %	-36.80%	124.06%	-43.02%	-8.38%	188.36%	-148.89%	-	-
Horiz. %	31.93%	50.53%	22.55%	39.58%	43.20%	-48.89%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.53	0.37	0.30	0.39	0.47	0.58	0.55	-0.61%
YoY %	43.24%	23.33%	-23.08%	-17.02%	-18.97%	5.45%	-	-
Horiz. %	96.36%	67.27%	54.55%	70.91%	85.45%	105.45%	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