[PRESTAR] YoY TTM Result on 30-Sep-2015 [#3]

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
TTM Result
Revenue	782,171	717,498	600,385	622,480	624,194	607,759	558,284	5.77%
YoY %	9.01%	19.51%	-3.55%	-0.27%	2.70%	8.86%	-	-
Horiz. %	140.10%	128.52%	107.54%	111.50%	111.81%	108.86%	100.00%	-
PBT	34,368	70,010	34,086	16,462	22,649	19,387	9,537	23.80%
YoY %	-50.91%	105.39%	107.06%	-27.32%	16.83%	103.28%	-	-
Horiz. %	360.36%	734.09%	357.41%	172.61%	237.49%	203.28%	100.00%	-
Tax	-9,659	-17,463	-7,249	-7,022	-6,359	-2,787	-2,293	27.06%
YoY %	44.69%	-140.90%	-3.23%	-10.43%	-128.17%	-21.54%	-	-
Horiz. %	421.24%	761.58%	316.14%	306.24%	277.32%	121.54%	100.00%	-
NP	24,709	52,547	26,837	9,440	16,290	16,600	7,244	22.67%
YoY %	-52.98%	95.80%	184.29%	-42.05%	-1.87%	129.16%	-	-
Horiz. %	341.10%	725.39%	370.47%	130.31%	224.88%	229.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,329	43,511	21,856	6,890	12,893	12,106	6,116	22.15%
YoY %	-53.28%	99.08%	217.21%	-46.56%	6.50%	97.94%	-	-
Horiz. %	332.39%	711.43%	357.36%	112.66%	210.81%	197.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.10%	24.94%	21.27%	42.66%	28.08%	14.38%	24.04%	-
YoY %	12.67%	17.25%	-50.14%	51.92%	95.27%	-40.18%	-	-
Horiz. %	116.89%	103.74%	88.48%	177.45%	116.81%	59.82%	100.00%	-
Total Cost	757,462	664,951	573,548	613,040	607,904	591,159	551,040	5.44%
YoY %	13.91%	15.94%	-6.44%	0.84%	2.83%	7.28%	-	-
Horiz. %	137.46%	120.67%	104.08%	111.25%	110.32%	107.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	282,486	275,895	226,333	203,199	201,150	192,049	178,917	7.90%
YoY %	2.39%	21.90%	11.38%	1.02%	4.74%	7.34%	-	-
Horiz. %	157.89%	154.20%	126.50%	113.57%	112.43%	107.34%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	7,880	3,522	5,256	3,495	3,482	1,047	1,742	28.58%
YoY %	123.74%	-32.99%	50.39%	0.37%	232.57%	-39.90%	-	-
Horiz. %	452.35%	202.18%	301.72%	200.63%	199.89%	60.10%	100.00%	-
Div Payout %	38.77%	8.10%	24.05%	50.73%	27.01%	8.65%	28.50%	-
YoY %	378.64%	-66.32%	-52.59%	87.82%	212.25%	-69.65%	-	-
Horiz. %	136.04%	28.42%	84.39%	178.00%	94.77%	30.35%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	282,486	275,895	226,333	203,199	201,150	192,049	178,917	7.90%
YoY %	2.39%	21.90%	11.38%	1.02%	4.74%	7.34%	-	-
Horiz. %	157.89%	154.20%	126.50%	113.57%	112.43%	107.34%	100.00%	-
NOSH	204,830	195,670	175,452	169,333	174,913	174,590	173,706	2.78%
YoY %	4.68%	11.52%	3.61%	-3.19%	0.19%	0.51%	-	-
Horiz. %	117.92%	112.64%	101.01%	97.48%	100.69%	100.51%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	3.16%	7.32%	4.47%	1.52%	2.61%	2.73%	1.30%	-
YoY %	-56.83%	63.76%	194.08%	-41.76%	-4.40%	110.00%	-	-
Horiz. %	243.08%	563.08%	343.85%	116.92%	200.77%	210.00%	100.00%	-
ROE	7.20%	15.77%	9.66%	3.39%	6.41%	6.30%	3.42%	-
YoY %	-54.34%	63.25%	184.96%	-47.11%	1.75%	84.21%	-	-
Horiz. %	210.53%	461.11%	282.46%	99.12%	187.43%	184.21%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	398.72	366.69	342.19	367.61	356.86	348.11	321.40	3.65%
YoY %	8.73%	7.16%	-6.91%	3.01%	2.51%	8.31%	-	-
Horiz. %	124.06%	114.09%	106.47%	114.38%	111.03%	108.31%	100.00%	-
EPS	10.36	22.24	12.46	4.07	7.37	6.93	3.52	19.70%
YoY %	-53.42%	78.49%	206.14%	-44.78%	6.35%	96.88%	-	-
Horiz. %	294.32%	631.82%	353.98%	115.62%	209.38%	196.88%	100.00%	-
DPS	4.00	1.80	3.00	2.06	2.00	0.60	1.00	25.97%
YoY %	122.22%	-40.00%	45.63%	3.00%	233.33%	-40.00%	-	-
Horiz. %	400.00%	180.00%	300.00%	206.00%	200.00%	60.00%	100.00%	-
NAPS	1.44	1.41	1.29	1.20	1.15	1.10	1.03	5.74%
YoY %	2.13%	9.30%	7.50%	4.35%	4.55%	6.80%	-	-
Horiz. %	139.81%	136.89%	125.24%	116.50%	111.65%	106.80%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 169,333
RPS	216.91	198.98	166.50	172.63	173.10	168.55	154.83	5.77%
YoY %	9.01%	19.51%	-3.55%	-0.27%	2.70%	8.86%	-	-
Horiz. %	140.10%	128.52%	107.54%	111.50%	111.80%	108.86%	100.00%	-
EPS	5.64	12.07	6.06	1.91	3.58	3.36	1.70	22.11%
YoY %	-53.27%	99.17%	217.28%	-46.65%	6.55%	97.65%	-	-
Horiz. %	331.76%	710.00%	356.47%	112.35%	210.59%	197.65%	100.00%	-
DPS	2.19	0.98	1.46	0.97	0.97	0.29	0.48	28.77%
YoY %	123.47%	-32.88%	50.52%	0.00%	234.48%	-39.58%	-	-
Horiz. %	456.25%	204.17%	304.17%	202.08%	202.08%	60.42%	100.00%	-
NAPS	0.7834	0.7651	0.6277	0.5635	0.5578	0.5326	0.4962	7.90%
YoY %	2.39%	21.89%	11.39%	1.02%	4.73%	7.34%	-	-
Horiz. %	157.88%	154.19%	126.50%	113.56%	112.41%	107.34%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	0.74	1.33	0.665	0.415	0.605	0.39	0.30	-
P/RPS	0.19	0.36	0.19	0.11	0.17	0.11	0.09	13.25%
YoY %	-47.22%	89.47%	72.73%	-35.29%	54.55%	22.22%	-	-
Horiz. %	211.11%	400.00%	211.11%	122.22%	188.89%	122.22%	100.00%	-
P/EPS	7.14	5.98	5.34	10.20	8.21	5.62	8.52	-2.90%
YoY %	19.40%	11.99%	-47.65%	24.24%	46.09%	-34.04%	-	-
Horiz. %	83.80%	70.19%	62.68%	119.72%	96.36%	65.96%	100.00%	-
EY	14.00	16.72	18.73	9.80	12.18	17.78	11.74	2.97%
YoY %	-16.27%	-10.73%	91.12%	-19.54%	-31.50%	51.45%	-	-
Horiz. %	119.25%	142.42%	159.54%	83.48%	103.75%	151.45%	100.00%	-
DY	5.41	1.35	4.51	4.97	3.31	1.54	3.33	8.42%
YoY %	300.74%	-70.07%	-9.26%	50.15%	114.94%	-53.75%	-	-
Horiz. %	162.46%	40.54%	135.44%	149.25%	99.40%	46.25%	100.00%	-
P/NAPS	0.51	0.94	0.52	0.35	0.53	0.35	0.29	9.86%
YoY %	-45.74%	80.77%	48.57%	-33.96%	51.43%	20.69%	-	-
Horiz. %	175.86%	324.14%	179.31%	120.69%	182.76%	120.69%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	27/11/18	22/11/17	24/11/16	26/11/15	26/11/14	26/11/13	28/11/12	-
Price	0.60	1.10	0.63	0.46	0.52	0.475	0.29	-
P/RPS	0.15	0.30	0.18	0.13	0.15	0.14	0.09	8.88%
YoY %	-50.00%	66.67%	38.46%	-13.33%	7.14%	55.56%	-	-
Horiz. %	166.67%	333.33%	200.00%	144.44%	166.67%	155.56%	100.00%	-
P/EPS	5.79	4.95	5.06	11.31	7.05	6.85	8.24	-5.70%
YoY %	16.97%	-2.17%	-55.26%	60.43%	2.92%	-16.87%	-	-
Horiz. %	70.27%	60.07%	61.41%	137.26%	85.56%	83.13%	100.00%	-
EY	17.27	20.22	19.77	8.85	14.18	14.60	12.14	6.04%
YoY %	-14.59%	2.28%	123.39%	-37.59%	-2.88%	20.26%	-	-
Horiz. %	142.26%	166.56%	162.85%	72.90%	116.80%	120.26%	100.00%	-
DY	6.67	1.64	4.76	4.49	3.85	1.26	3.45	11.60%
YoY %	306.71%	-65.55%	6.01%	16.62%	205.56%	-63.48%	-	-
Horiz. %	193.33%	47.54%	137.97%	130.14%	111.59%	36.52%	100.00%	-
P/NAPS	0.42	0.78	0.49	0.38	0.45	0.43	0.28	6.98%
YoY %	-46.15%	59.18%	28.95%	-15.56%	4.65%	53.57%	-	-
Horiz. %	150.00%	278.57%	175.00%	135.71%	160.71%	153.57%	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