[PRESTAR] YoY TTM Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	622,480	624,194	607,759	558,284	541,053	552,403	424,002	6.60%
YoY %	-0.27%	2.70%	8.86%	3.18%	-2.05%	30.28%	-	-
Horiz. %	146.81%	147.21%	143.34%	131.67%	127.61%	130.28%	100.00%	-
PBT	16,462	22,649	19,387	9,537	10,537	25,868	-13,049	-
YoY %	-27.32%	16.83%	103.28%	-9.49%	-59.27%	298.24%	-	-
Horiz. %	-126.16%	-173.57%	-148.57%	-73.09%	-80.75%	-198.24%	100.00%	-
Tax	-7,022	-6,359	-2,787	-2,293	-1,287	-7,110	-69	115.99%
YoY %	-10.43%	-128.17%	-21.54%	-78.17%	81.90%	-10,204.35%	-	-
Horiz. %	10,176.81%	9,215.94%	4,039.13%	3,323.19%	1,865.22%	10,304.35%	100.00%	-
NP	9,440	16,290	16,600	7,244	9,250	18,758	-13,118	-
YoY %	-42.05%	-1.87%	129.16%	-21.69%	-50.69%	242.99%	-	-
Horiz. %	-71.96%	-124.18%	-126.54%	-55.22%	-70.51%	-142.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,890	12,893	12,106	6,116	5,560	11,622	-17,002	-
YoY %	-46.56%	6.50%	97.94%	10.00%	-52.16%	168.36%	-	-
Horiz. %	-40.52%	-75.83%	-71.20%	-35.97%	-32.70%	-68.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.66%	28.08%	14.38%	24.04%	12.21%	27.49%	-	-
YoY %	51.92%	95.27%	-40.18%	96.89%	-55.58%	0.00%	-	-
Horiz. %	155.18%	102.15%	52.31%	87.45%	44.42%	100.00%	-	-
Total Cost	613,040	607,904	591,159	551,040	531,803	533,645	437,120	5.79%
YoY %	0.84%	2.83%	7.28%	3.62%	-0.35%	22.08%	-	-
Horiz. %	140.25%	139.07%	135.24%	126.06%	121.66%	122.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	203,199	201,150	192,049	178,917	176,188	169,950	163,637	3.67%
YoY %	1.02%	4.74%	7.34%	1.55%	3.67%	3.86%	-	-
Horiz. %	124.18%	122.92%	117.36%	109.34%	107.67%	103.86%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	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 %	50.73%	27.01%	8.65%	28.50%	31.20%	22.44%	0.00%	-
YoY %	87.82%	212.25%	-69.65%	-8.65%	39.04%	0.00%	-	-
Horiz. %	226.07%	120.37%	38.55%	127.01%	139.04%	100.00%	-	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	203,199	201,150	192,049	178,917	176,188	169,950	163,637	3.67%
YoY %	1.02%	4.74%	7.34%	1.55%	3.67%	3.86%	-	-
Horiz. %	124.18%	122.92%	117.36%	109.34%	107.67%	103.86%	100.00%	-
NOSH	169,333	174,913	174,590	173,706	174,444	171,666	174,082	-0.45%
YoY %	-3.19%	0.19%	0.51%	-0.42%	1.62%	-1.39%	-	-
Horiz. %	97.27%	100.48%	100.29%	99.78%	100.21%	98.61%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	1.52%	2.61%	2.73%	1.30%	1.71%	3.40%	-3.09%	-
YoY %	-41.76%	-4.40%	110.00%	-23.98%	-49.71%	210.03%	-	-
Horiz. %	-49.19%	-84.47%	-88.35%	-42.07%	-55.34%	-110.03%	100.00%	-
ROE	3.39%	6.41%	6.30%	3.42%	3.16%	6.84%	-10.39%	-
YoY %	-47.11%	1.75%	84.21%	8.23%	-53.80%	165.83%	-	-
Horiz. %	-32.63%	-61.69%	-60.64%	-32.92%	-30.41%	-65.83%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	367.61	356.86	348.11	321.40	310.16	321.79	243.56	7.09%
YoY %	3.01%	2.51%	8.31%	3.62%	-3.61%	32.12%	-	-
Horiz. %	150.93%	146.52%	142.93%	131.96%	127.34%	132.12%	100.00%	-
EPS	4.07	7.37	6.93	3.52	3.19	6.77	-9.77	-
YoY %	-44.78%	6.35%	96.88%	10.34%	-52.88%	169.29%	-	-
Horiz. %	-41.66%	-75.44%	-70.93%	-36.03%	-32.65%	-69.29%	100.00%	-
DPS	2.06	2.00	0.60	1.00	1.00	1.50	1.50	5.42%
YoY %	3.00%	233.33%	-40.00%	0.00%	-33.33%	0.00%	-	-
Horiz. %	137.33%	133.33%	40.00%	66.67%	66.67%	100.00%	100.00%	-
NAPS	1.20	1.15	1.10	1.03	1.01	0.99	0.94	4.15%
YoY %	4.35%	4.55%	6.80%	1.98%	2.02%	5.32%	-	-
Horiz. %	127.66%	122.34%	117.02%	109.57%	107.45%	105.32%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 173,706
RPS	172.63	173.10	168.55	154.83	150.05	153.19	117.59	6.60%
YoY %	-0.27%	2.70%	8.86%	3.19%	-2.05%	30.27%	-	-
Horiz. %	146.81%	147.21%	143.34%	131.67%	127.60%	130.27%	100.00%	-
EPS	1.91	3.58	3.36	1.70	1.54	3.22	-4.72	-
YoY %	-46.65%	6.55%	97.65%	10.39%	-52.17%	168.22%	-	-
Horiz. %	-40.47%	-75.85%	-71.19%	-36.02%	-32.63%	-68.22%	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	0.5635	0.5578	0.5326	0.4962	0.4886	0.4713	0.4538	3.67%
YoY %	1.02%	4.73%	7.34%	1.56%	3.67%	3.86%	-	-
Horiz. %	124.17%	122.92%	117.36%	109.34%	107.67%	103.86%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	0.415	0.605	0.39	0.30	0.34	0.47	0.45	-
P/RPS	0.11	0.17	0.11	0.09	0.11	0.15	0.18	-7.87%
YoY %	-35.29%	54.55%	22.22%	-18.18%	-26.67%	-16.67%	-	-
Horiz. %	61.11%	94.44%	61.11%	50.00%	61.11%	83.33%	100.00%	-
P/EPS	10.20	8.21	5.62	8.52	10.67	6.94	-4.61	-
YoY %	24.24%	46.09%	-34.04%	-20.15%	53.75%	250.54%	-	-
Horiz. %	-221.26%	-178.09%	-121.91%	-184.82%	-231.45%	-150.54%	100.00%	-
EY	9.80	12.18	17.78	11.74	9.37	14.40	-21.70	-
YoY %	-19.54%	-31.50%	51.45%	25.29%	-34.93%	166.36%	-	-
Horiz. %	-45.16%	-56.13%	-81.94%	-54.10%	-43.18%	-66.36%	100.00%	-
DY	4.97	3.31	1.54	3.33	2.94	3.19	3.33	6.89%
YoY %	50.15%	114.94%	-53.75%	13.27%	-7.84%	-4.20%	-	-
Horiz. %	149.25%	99.40%	46.25%	100.00%	88.29%	95.80%	100.00%	-
P/NAPS	0.35	0.53	0.35	0.29	0.34	0.47	0.48	-5.12%
YoY %	-33.96%	51.43%	20.69%	-14.71%	-27.66%	-2.08%	-	-
Horiz. %	72.92%	110.42%	72.92%	60.42%	70.83%	97.92%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	26/11/14	26/11/13	28/11/12	23/11/11	25/11/10	13/11/09	-
Price	0.46	0.52	0.475	0.29	0.37	0.49	0.47	-
P/RPS	0.13	0.15	0.14	0.09	0.12	0.15	0.19	-6.12%
YoY %	-13.33%	7.14%	55.56%	-25.00%	-20.00%	-21.05%	-	-
Horiz. %	68.42%	78.95%	73.68%	47.37%	63.16%	78.95%	100.00%	-
P/EPS	11.31	7.05	6.85	8.24	11.61	7.24	-4.81	-
YoY %	60.43%	2.92%	-16.87%	-29.03%	60.36%	250.52%	-	-
Horiz. %	-235.14%	-146.57%	-142.41%	-171.31%	-241.37%	-150.52%	100.00%	-
EY	8.85	14.18	14.60	12.14	8.61	13.82	-20.78	-
YoY %	-37.59%	-2.88%	20.26%	41.00%	-37.70%	166.51%	-	-
Horiz. %	-42.59%	-68.24%	-70.26%	-58.42%	-41.43%	-66.51%	100.00%	-
DY	4.49	3.85	1.26	3.45	2.70	3.06	3.19	5.85%
YoY %	16.62%	205.56%	-63.48%	27.78%	-11.76%	-4.08%	-	-
Horiz. %	140.75%	120.69%	39.50%	108.15%	84.64%	95.92%	100.00%	-
P/NAPS	0.38	0.45	0.43	0.28	0.37	0.49	0.50	-4.46%
YoY %	-15.56%	4.65%	53.57%	-24.32%	-24.49%	-2.00%	-	-
Horiz. %	76.00%	90.00%	86.00%	56.00%	74.00%	98.00%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 10 July 2024

MQ Trader

MQ Trading Signals

2024-07-11 14:45:00

EMA 5

5 Mins

SELL

2024-07-11 14:45:00

ADX

5 Mins

SELL

2024-07-11 14:45:00

OBV

5 Mins

SELL

2024-07-11 14:45:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-07-11 12:00:00

EMA 5

Hourly

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

SALCON

SALCON BHD

1000

DATAPRP

DATAPREP HOLDINGS BHD

960

YTLPOWR

YTL POWER INTERNATIONAL BHD

935

GENTING

GENTING BHD

912

JCY

JCY INTERNATIONAL BERHAD

801

MAYBANK

MALAYAN BANKING BHD

749

ARMADA

BUMI ARMADA BERHAD

731

PBBANK

PUBLIC BANK BHD

717

SAPNRG

SAPURA ENERGY BERHAD

709

CIMB

CIMB GROUP HOLDINGS BERHAD

679

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.09

+0.02

105,615,100

DATAPRP

0.235

-0.01

80,679,100

NOVAMSC

0.235

-0.035

78,672,200

HSI-HWE

0.11

-0.035

78,143,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HWW

0.215

-0.045

72,808,900

HSI-CXN

0.17

+0.04

66,493,700

AIMFLEX

0.195

-0.005

66,102,300

AHB-WC

0.08

0.00

63,436,500

More active Stocks

MPI

40.48

+0.48

88,300

GAMUDA

7.86

+0.34

17,640,200

SUNCON

4.64

+0.31

2,769,500

TROP

1.78

+0.28

2,803,000

TENAGA

14.58

+0.18

5,516,200

6.70

+0.17

4,385,600

UNISEM

4.32

+0.17

1,626,800

EUROSP

1.97

+0.17

504,100

SUNWAY

4.09

+0.16

18,383,100

AEONCR

7.40

+0.16

339,700

More gainer Stocks

NESTLE

121.90

-0.80

11,500

GAMUDA-C2N

0.265

-0.235

1,553,900

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.63

-0.12

40,300

HSI-HUY

0.68

-0.12

30,000

PPB

14.18

-0.10

73,800

HSI-HWP

0.68

-0.095

118,000

HSI-HWT

0.38

-0.09

155,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More