[PRESTAR] YoY TTM Result on 30-Jun-2016 [#2]

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	557,582	776,264	668,024	603,871	628,043	611,729	603,873	-1.31%
YoY %	-28.17%	16.20%	10.62%	-3.85%	2.67%	1.30%	-	-
Horiz. %	92.33%	128.55%	110.62%	100.00%	104.00%	101.30%	100.00%	-
PBT	1,505	43,921	68,243	25,290	19,052	20,291	18,848	-34.36%
YoY %	-96.57%	-35.64%	169.84%	32.74%	-6.11%	7.66%	-	-
Horiz. %	7.98%	233.03%	362.07%	134.18%	101.08%	107.66%	100.00%	-
Tax	6,179	-12,799	-15,636	-7,263	-6,922	-4,936	-2,659	-
YoY %	148.28%	18.14%	-115.28%	-4.93%	-40.24%	-85.63%	-	-
Horiz. %	-232.38%	481.35%	588.04%	273.15%	260.32%	185.63%	100.00%	-
NP	7,684	31,122	52,607	18,027	12,130	15,355	16,189	-11.67%
YoY %	-75.31%	-40.84%	191.82%	48.62%	-21.00%	-5.15%	-	-
Horiz. %	47.46%	192.24%	324.96%	111.35%	74.93%	94.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,653	25,917	43,344	14,548	9,662	11,997	12,460	-22.71%
YoY %	-89.76%	-40.21%	197.94%	50.57%	-19.46%	-3.72%	-	-
Horiz. %	21.29%	208.00%	347.87%	116.76%	77.54%	96.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-410.56%	29.14%	22.91%	28.72%	36.33%	24.33%	14.11%	-
YoY %	-1,508.92%	27.19%	-20.23%	-20.95%	49.32%	72.43%	-	-
Horiz. %	-2,909.71%	206.52%	162.37%	203.54%	257.48%	172.43%	100.00%	-
Total Cost	549,898	745,142	615,417	585,844	615,913	596,374	587,684	-1.10%
YoY %	-26.20%	21.08%	5.05%	-4.88%	3.28%	1.48%	-	-
Horiz. %	93.57%	126.79%	104.72%	99.69%	104.80%	101.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	279,888	281,285	262,894	222,658	209,600	200,347	189,358	6.72%
YoY %	-0.50%	7.00%	18.07%	6.23%	4.62%	5.80%	-	-
Horiz. %	147.81%	148.55%	138.83%	117.59%	110.69%	105.80%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	2,940	5,919	5,277	3,502	3,495	3,482	1,047	18.76%
YoY %	-50.33%	12.17%	50.69%	0.20%	0.37%	232.57%	-	-
Horiz. %	280.80%	565.33%	504.01%	334.48%	333.81%	332.57%	100.00%	-
Div Payout %	110.83%	22.84%	12.18%	24.07%	36.18%	29.03%	8.41%	-
YoY %	385.25%	87.52%	-49.40%	-33.47%	24.63%	245.18%	-	-
Horiz. %	1,317.84%	271.58%	144.83%	286.21%	430.20%	345.18%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	279,888	281,285	262,894	222,658	209,600	200,347	189,358	6.72%
YoY %	-0.50%	7.00%	18.07%	6.23%	4.62%	5.80%	-	-
Horiz. %	147.81%	148.55%	138.83%	117.59%	110.69%	105.80%	100.00%	-
NOSH	204,830	204,830	191,893	175,322	174,666	174,214	173,723	2.78%
YoY %	0.00%	6.74%	9.45%	0.38%	0.26%	0.28%	-	-
Horiz. %	117.91%	117.91%	110.46%	100.92%	100.54%	100.28%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	1.38%	4.01%	7.88%	2.99%	1.93%	2.51%	2.68%	-
YoY %	-65.59%	-49.11%	163.55%	54.92%	-23.11%	-6.34%	-	-
Horiz. %	51.49%	149.63%	294.03%	111.57%	72.01%	93.66%	100.00%	-
ROE	0.95%	9.21%	16.49%	6.53%	4.61%	5.99%	6.58%	-
YoY %	-89.69%	-44.15%	152.53%	41.65%	-23.04%	-8.97%	-	-
Horiz. %	14.44%	139.97%	250.61%	99.24%	70.06%	91.03%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	284.88	394.64	348.12	344.44	359.57	351.13	347.61	-3.26%
YoY %	-27.81%	13.36%	1.07%	-4.21%	2.40%	1.01%	-	-
Horiz. %	81.95%	113.53%	100.15%	99.09%	103.44%	101.01%	100.00%	-
EPS	1.36	13.18	22.59	8.30	5.53	6.89	7.17	-24.19%
YoY %	-89.68%	-41.66%	172.17%	50.09%	-19.74%	-3.91%	-	-
Horiz. %	18.97%	183.82%	315.06%	115.76%	77.13%	96.09%	100.00%	-
DPS	1.50	3.00	2.75	2.00	2.00	2.00	0.60	16.49%
YoY %	-50.00%	9.09%	37.50%	0.00%	0.00%	233.33%	-	-
Horiz. %	250.00%	500.00%	458.33%	333.33%	333.33%	333.33%	100.00%	-
NAPS	1.43	1.43	1.37	1.27	1.20	1.15	1.09	4.62%
YoY %	0.00%	4.38%	7.87%	5.83%	4.35%	5.50%	-	-
Horiz. %	131.19%	131.19%	125.69%	116.51%	110.09%	105.50%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 175,322
RPS	154.63	215.28	185.26	167.47	174.17	169.65	167.47	-1.32%
YoY %	-28.17%	16.20%	10.62%	-3.85%	2.66%	1.30%	-	-
Horiz. %	92.33%	128.55%	110.62%	100.00%	104.00%	101.30%	100.00%	-
EPS	0.74	7.19	12.02	4.03	2.68	3.33	3.46	-22.65%
YoY %	-89.71%	-40.18%	198.26%	50.37%	-19.52%	-3.76%	-	-
Horiz. %	21.39%	207.80%	347.40%	116.47%	77.46%	96.24%	100.00%	-
DPS	0.82	1.64	1.46	0.97	0.97	0.97	0.29	18.90%
YoY %	-50.00%	12.33%	50.52%	0.00%	0.00%	234.48%	-	-
Horiz. %	282.76%	565.52%	503.45%	334.48%	334.48%	334.48%	100.00%	-
NAPS	0.7762	0.7801	0.7291	0.6175	0.5813	0.5556	0.5251	6.72%
YoY %	-0.50%	6.99%	18.07%	6.23%	4.63%	5.81%	-	-
Horiz. %	147.82%	148.56%	138.85%	117.60%	110.70%	105.81%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.545	0.83	1.28	0.57	0.505	0.67	0.40	-
P/RPS	0.19	0.21	0.37	0.17	0.14	0.19	0.12	7.95%
YoY %	-9.52%	-43.24%	117.65%	21.43%	-26.32%	58.33%	-	-
Horiz. %	158.33%	175.00%	308.33%	141.67%	116.67%	158.33%	100.00%	-
P/EPS	40.21	6.30	5.67	6.87	9.13	9.73	5.58	38.95%
YoY %	538.25%	11.11%	-17.47%	-24.75%	-6.17%	74.37%	-	-
Horiz. %	720.61%	112.90%	101.61%	123.12%	163.62%	174.37%	100.00%	-
EY	2.49	15.87	17.65	14.56	10.95	10.28	17.93	-28.02%
YoY %	-84.31%	-10.08%	21.22%	32.97%	6.52%	-42.67%	-	-
Horiz. %	13.89%	88.51%	98.44%	81.20%	61.07%	57.33%	100.00%	-
DY	2.75	3.61	2.15	3.50	3.96	2.99	1.50	10.62%
YoY %	-23.82%	67.91%	-38.57%	-11.62%	32.44%	99.33%	-	-
Horiz. %	183.33%	240.67%	143.33%	233.33%	264.00%	199.33%	100.00%	-
P/NAPS	0.38	0.58	0.93	0.45	0.42	0.58	0.37	0.44%
YoY %	-34.48%	-37.63%	106.67%	7.14%	-27.59%	56.76%	-	-
Horiz. %	102.70%	156.76%	251.35%	121.62%	113.51%	156.76%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	28/08/19	28/08/18	23/08/17	25/08/16	25/08/15	27/08/14	29/08/13	-
Price	0.41	0.815	1.38	0.55	0.41	0.615	0.40	-
P/RPS	0.14	0.21	0.40	0.16	0.11	0.18	0.12	2.60%
YoY %	-33.33%	-47.50%	150.00%	45.45%	-38.89%	50.00%	-	-
Horiz. %	116.67%	175.00%	333.33%	133.33%	91.67%	150.00%	100.00%	-
P/EPS	30.25	6.19	6.11	6.63	7.41	8.93	5.58	32.52%
YoY %	388.69%	1.31%	-7.84%	-10.53%	-17.02%	60.04%	-	-
Horiz. %	542.11%	110.93%	109.50%	118.82%	132.80%	160.04%	100.00%	-
EY	3.31	16.17	16.37	15.09	13.49	11.20	17.93	-24.53%
YoY %	-79.53%	-1.22%	8.48%	11.86%	20.45%	-37.53%	-	-
Horiz. %	18.46%	90.18%	91.30%	84.16%	75.24%	62.47%	100.00%	-
DY	3.66	3.68	1.99	3.63	4.88	3.25	1.50	16.02%
YoY %	-0.54%	84.92%	-45.18%	-25.61%	50.15%	116.67%	-	-
Horiz. %	244.00%	245.33%	132.67%	242.00%	325.33%	216.67%	100.00%	-
P/NAPS	0.29	0.57	1.01	0.43	0.34	0.53	0.37	-3.97%
YoY %	-49.12%	-43.56%	134.88%	26.47%	-35.85%	43.24%	-	-
Horiz. %	78.38%	154.05%	272.97%	116.22%	91.89%	143.24%	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