[PRESTAR] YoY TTM Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	628,043	611,729	603,873	543,486	554,115	537,003	425,113	6.71%
YoY %	2.67%	1.30%	11.11%	-1.92%	3.19%	26.32%	-	-
Horiz. %	147.74%	143.90%	142.05%	127.85%	130.35%	126.32%	100.00%	-
PBT	19,052	20,291	18,848	9,563	8,545	41,961	-16,565	-
YoY %	-6.11%	7.66%	97.09%	11.91%	-79.64%	353.31%	-	-
Horiz. %	-115.01%	-122.49%	-113.78%	-57.73%	-51.58%	-253.31%	100.00%	-
Tax	-6,922	-4,936	-2,659	-2,521	-409	-10,876	2,243	-
YoY %	-40.24%	-85.63%	-5.47%	-516.38%	96.24%	-584.89%	-	-
Horiz. %	-308.60%	-220.06%	-118.55%	-112.39%	-18.23%	-484.89%	100.00%	-
NP	12,130	15,355	16,189	7,042	8,136	31,085	-14,322	-
YoY %	-21.00%	-5.15%	129.89%	-13.45%	-73.83%	317.04%	-	-
Horiz. %	-84.69%	-107.21%	-113.04%	-49.17%	-56.81%	-217.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,662	11,997	12,460	5,045	4,353	20,712	-18,095	-
YoY %	-19.46%	-3.72%	146.98%	15.90%	-78.98%	214.46%	-	-
Horiz. %	-53.40%	-66.30%	-68.86%	-27.88%	-24.06%	-114.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.33%	24.33%	14.11%	26.36%	4.79%	25.92%	-	-
YoY %	49.32%	72.43%	-46.47%	450.31%	-81.52%	0.00%	-	-
Horiz. %	140.16%	93.87%	54.44%	101.70%	18.48%	100.00%	-	-
Total Cost	615,913	596,374	587,684	536,444	545,979	505,918	439,435	5.78%
YoY %	3.28%	1.48%	9.55%	-1.75%	7.92%	15.13%	-	-
Horiz. %	140.16%	135.71%	133.74%	122.08%	124.25%	115.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	209,600	200,347	189,358	179,273	175,690	174,210	158,039	4.81%
YoY %	4.62%	5.80%	5.63%	2.04%	0.85%	10.23%	-	-
Horiz. %	132.63%	126.77%	119.82%	113.44%	111.17%	110.23%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	3,495	3,482	1,047	1,742	1,734	2,607	2,612	4.97%
YoY %	0.37%	232.57%	-39.90%	0.46%	-33.49%	-0.19%	-	-
Horiz. %	133.81%	133.31%	40.08%	66.69%	66.39%	99.81%	100.00%	-
Div Payout %	36.18%	29.03%	8.41%	34.55%	39.85%	12.59%	0.00%	-
YoY %	24.63%	245.18%	-75.66%	-13.30%	216.52%	0.00%	-	-
Horiz. %	287.37%	230.58%	66.80%	274.42%	316.52%	100.00%	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	209,600	200,347	189,358	179,273	175,690	174,210	158,039	4.81%
YoY %	4.62%	5.80%	5.63%	2.04%	0.85%	10.23%	-	-
Horiz. %	132.63%	126.77%	119.82%	113.44%	111.17%	110.23%	100.00%	-
NOSH	174,666	174,214	173,723	174,051	173,950	174,210	175,600	-0.08%
YoY %	0.26%	0.28%	-0.19%	0.06%	-0.15%	-0.79%	-	-
Horiz. %	99.47%	99.21%	98.93%	99.12%	99.06%	99.21%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	1.93%	2.51%	2.68%	1.30%	1.47%	5.79%	-3.37%	-
YoY %	-23.11%	-6.34%	106.15%	-11.56%	-74.61%	271.81%	-	-
Horiz. %	-57.27%	-74.48%	-79.53%	-38.58%	-43.62%	-171.81%	100.00%	-
ROE	4.61%	5.99%	6.58%	2.81%	2.48%	11.89%	-11.45%	-
YoY %	-23.04%	-8.97%	134.16%	13.31%	-79.14%	203.84%	-	-
Horiz. %	-40.26%	-52.31%	-57.47%	-24.54%	-21.66%	-103.84%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	359.57	351.13	347.61	312.26	318.55	308.25	242.09	6.81%
YoY %	2.40%	1.01%	11.32%	-1.97%	3.34%	27.33%	-	-
Horiz. %	148.53%	145.04%	143.59%	128.99%	131.58%	127.33%	100.00%	-
EPS	5.53	6.89	7.17	2.90	2.50	11.89	-10.30	-
YoY %	-19.74%	-3.91%	147.24%	16.00%	-78.97%	215.44%	-	-
Horiz. %	-53.69%	-66.89%	-69.61%	-28.16%	-24.27%	-115.44%	100.00%	-
DPS	2.00	2.00	0.60	1.00	1.00	1.50	1.50	4.90%
YoY %	0.00%	233.33%	-40.00%	0.00%	-33.33%	0.00%	-	-
Horiz. %	133.33%	133.33%	40.00%	66.67%	66.67%	100.00%	100.00%	-
NAPS	1.20	1.15	1.09	1.03	1.01	1.00	0.90	4.90%
YoY %	4.35%	5.50%	5.83%	1.98%	1.00%	11.11%	-	-
Horiz. %	133.33%	127.78%	121.11%	114.44%	112.22%	111.11%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 174,051
RPS	174.17	169.65	167.47	150.72	153.67	148.92	117.89	6.71%
YoY %	2.66%	1.30%	11.11%	-1.92%	3.19%	26.32%	-	-
Horiz. %	147.74%	143.91%	142.06%	127.85%	130.35%	126.32%	100.00%	-
EPS	2.68	3.33	3.46	1.40	1.21	5.74	-5.02	-
YoY %	-19.52%	-3.76%	147.14%	15.70%	-78.92%	214.34%	-	-
Horiz. %	-53.39%	-66.33%	-68.92%	-27.89%	-24.10%	-114.34%	100.00%	-
DPS	0.97	0.97	0.29	0.48	0.48	0.72	0.72	5.09%
YoY %	0.00%	234.48%	-39.58%	0.00%	-33.33%	0.00%	-	-
Horiz. %	134.72%	134.72%	40.28%	66.67%	66.67%	100.00%	100.00%	-
NAPS	0.5813	0.5556	0.5251	0.4972	0.4872	0.4831	0.4383	4.81%
YoY %	4.63%	5.81%	5.61%	2.05%	0.85%	10.22%	-	-
Horiz. %	132.63%	126.76%	119.80%	113.44%	111.16%	110.22%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	0.505	0.67	0.40	0.32	0.44	0.50	0.49	-
P/RPS	0.14	0.19	0.12	0.10	0.14	0.16	0.20	-5.76%
YoY %	-26.32%	58.33%	20.00%	-28.57%	-12.50%	-20.00%	-	-
Horiz. %	70.00%	95.00%	60.00%	50.00%	70.00%	80.00%	100.00%	-
P/EPS	9.13	9.73	5.58	11.04	17.58	4.21	-4.76	-
YoY %	-6.17%	74.37%	-49.46%	-37.20%	317.58%	188.45%	-	-
Horiz. %	-191.81%	-204.41%	-117.23%	-231.93%	-369.33%	-88.45%	100.00%	-
EY	10.95	10.28	17.93	9.06	5.69	23.78	-21.03	-
YoY %	6.52%	-42.67%	97.90%	59.23%	-76.07%	213.08%	-	-
Horiz. %	-52.07%	-48.88%	-85.26%	-43.08%	-27.06%	-113.08%	100.00%	-
DY	3.96	2.99	1.50	3.13	2.27	3.00	3.06	4.38%
YoY %	32.44%	99.33%	-52.08%	37.89%	-24.33%	-1.96%	-	-
Horiz. %	129.41%	97.71%	49.02%	102.29%	74.18%	98.04%	100.00%	-
P/NAPS	0.42	0.58	0.37	0.31	0.44	0.50	0.54	-4.10%
YoY %	-27.59%	56.76%	19.35%	-29.55%	-12.00%	-7.41%	-	-
Horiz. %	77.78%	107.41%	68.52%	57.41%	81.48%	92.59%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/15	27/08/14	29/08/13	29/08/12	25/08/11	26/08/10	26/08/09	-
Price	0.41	0.615	0.40	0.31	0.39	0.47	0.52	-
P/RPS	0.11	0.18	0.12	0.10	0.12	0.15	0.21	-10.21%
YoY %	-38.89%	50.00%	20.00%	-16.67%	-20.00%	-28.57%	-	-
Horiz. %	52.38%	85.71%	57.14%	47.62%	57.14%	71.43%	100.00%	-
P/EPS	7.41	8.93	5.58	10.69	15.58	3.95	-5.05	-
YoY %	-17.02%	60.04%	-47.80%	-31.39%	294.43%	178.22%	-	-
Horiz. %	-146.73%	-176.83%	-110.50%	-211.68%	-308.51%	-78.22%	100.00%	-
EY	13.49	11.20	17.93	9.35	6.42	25.30	-19.82	-
YoY %	20.45%	-37.53%	91.76%	45.64%	-74.62%	227.65%	-	-
Horiz. %	-68.06%	-56.51%	-90.46%	-47.17%	-32.39%	-127.65%	100.00%	-
DY	4.88	3.25	1.50	3.23	2.56	3.19	2.88	9.18%
YoY %	50.15%	116.67%	-53.56%	26.17%	-19.75%	10.76%	-	-
Horiz. %	169.44%	112.85%	52.08%	112.15%	88.89%	110.76%	100.00%	-
P/NAPS	0.34	0.53	0.37	0.30	0.39	0.47	0.58	-8.51%
YoY %	-35.85%	43.24%	23.33%	-23.08%	-17.02%	-18.97%	-	-
Horiz. %	58.62%	91.38%	63.79%	51.72%	67.24%	81.03%	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