[PRESTAR] YoY TTM Result on 30-Sep-2016 [#3]

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
TTM Result
Revenue	467,771	782,171	717,498	600,385	622,480	624,194	607,759	-4.26%
YoY %	-40.20%	9.01%	19.51%	-3.55%	-0.27%	2.70%	-	-
Horiz. %	76.97%	128.70%	118.06%	98.79%	102.42%	102.70%	100.00%	-
PBT	-493	34,368	70,010	34,086	16,462	22,649	19,387	-
YoY %	-101.43%	-50.91%	105.39%	107.06%	-27.32%	16.83%	-	-
Horiz. %	-2.54%	177.27%	361.12%	175.82%	84.91%	116.83%	100.00%	-
Tax	6,724	-9,659	-17,463	-7,249	-7,022	-6,359	-2,787	-
YoY %	169.61%	44.69%	-140.90%	-3.23%	-10.43%	-128.17%	-	-
Horiz. %	-241.26%	346.57%	626.59%	260.10%	251.96%	228.17%	100.00%	-
NP	6,231	24,709	52,547	26,837	9,440	16,290	16,600	-15.06%
YoY %	-74.78%	-52.98%	95.80%	184.29%	-42.05%	-1.87%	-	-
Horiz. %	37.54%	148.85%	316.55%	161.67%	56.87%	98.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,764	20,329	43,511	21,856	6,890	12,893	12,106	-21.81%
YoY %	-86.40%	-53.28%	99.08%	217.21%	-46.56%	6.50%	-	-
Horiz. %	22.83%	167.92%	359.42%	180.54%	56.91%	106.50%	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%	-
YoY %	-	12.67%	17.25%	-50.14%	51.92%	95.27%	-	-
Horiz. %	-	195.41%	173.44%	147.91%	296.66%	195.27%	100.00%	-
Total Cost	461,540	757,462	664,951	573,548	613,040	607,904	591,159	-4.03%
YoY %	-39.07%	13.91%	15.94%	-6.44%	0.84%	2.83%	-	-
Horiz. %	78.07%	128.13%	112.48%	97.02%	103.70%	102.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	281,802	282,486	275,895	226,333	203,199	201,150	192,049	6.59%
YoY %	-0.24%	2.39%	21.90%	11.38%	1.02%	4.74%	-	-
Horiz. %	146.73%	147.09%	143.66%	117.85%	105.81%	104.74%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	978	7,880	3,522	5,256	3,495	3,482	1,047	-1.12%
YoY %	-87.59%	123.74%	-32.99%	50.39%	0.37%	232.57%	-	-
Horiz. %	93.41%	752.63%	336.39%	502.01%	333.81%	332.57%	100.00%	-
Div Payout %	35.41%	38.77%	8.10%	24.05%	50.73%	27.01%	8.65%	-
YoY %	-8.67%	378.64%	-66.32%	-52.59%	87.82%	212.25%	-	-
Horiz. %	409.36%	448.21%	93.64%	278.03%	586.47%	312.25%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	281,802	282,486	275,895	226,333	203,199	201,150	192,049	6.59%
YoY %	-0.24%	2.39%	21.90%	11.38%	1.02%	4.74%	-	-
Horiz. %	146.73%	147.09%	143.66%	117.85%	105.81%	104.74%	100.00%	-
NOSH	204,830	204,830	195,670	175,452	169,333	174,913	174,590	2.69%
YoY %	0.00%	4.68%	11.52%	3.61%	-3.19%	0.19%	-	-
Horiz. %	117.32%	117.32%	112.07%	100.49%	96.99%	100.19%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	1.33%	3.16%	7.32%	4.47%	1.52%	2.61%	2.73%	-
YoY %	-57.91%	-56.83%	63.76%	194.08%	-41.76%	-4.40%	-	-
Horiz. %	48.72%	115.75%	268.13%	163.74%	55.68%	95.60%	100.00%	-
ROE	0.98%	7.20%	15.77%	9.66%	3.39%	6.41%	6.30%	-
YoY %	-86.39%	-54.34%	63.25%	184.96%	-47.11%	1.75%	-	-
Horiz. %	15.56%	114.29%	250.32%	153.33%	53.81%	101.75%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	239.03	398.72	366.69	342.19	367.61	356.86	348.11	-6.07%
YoY %	-40.05%	8.73%	7.16%	-6.91%	3.01%	2.51%	-	-
Horiz. %	68.67%	114.54%	105.34%	98.30%	105.60%	102.51%	100.00%	-
EPS	1.41	10.36	22.24	12.46	4.07	7.37	6.93	-23.29%
YoY %	-86.39%	-53.42%	78.49%	206.14%	-44.78%	6.35%	-	-
Horiz. %	20.35%	149.49%	320.92%	179.80%	58.73%	106.35%	100.00%	-
DPS	0.50	4.00	1.80	3.00	2.06	2.00	0.60	-2.99%
YoY %	-87.50%	122.22%	-40.00%	45.63%	3.00%	233.33%	-	-
Horiz. %	83.33%	666.67%	300.00%	500.00%	343.33%	333.33%	100.00%	-
NAPS	1.44	1.44	1.41	1.29	1.20	1.15	1.10	4.58%
YoY %	0.00%	2.13%	9.30%	7.50%	4.35%	4.55%	-	-
Horiz. %	130.91%	130.91%	128.18%	117.27%	109.09%	104.55%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 175,452
RPS	129.72	216.91	198.98	166.50	172.63	173.10	168.55	-4.26%
YoY %	-40.20%	9.01%	19.51%	-3.55%	-0.27%	2.70%	-	-
Horiz. %	76.96%	128.69%	118.05%	98.78%	102.42%	102.70%	100.00%	-
EPS	0.77	5.64	12.07	6.06	1.91	3.58	3.36	-21.76%
YoY %	-86.35%	-53.27%	99.17%	217.28%	-46.65%	6.55%	-	-
Horiz. %	22.92%	167.86%	359.23%	180.36%	56.85%	106.55%	100.00%	-
DPS	0.27	2.19	0.98	1.46	0.97	0.97	0.29	-1.18%
YoY %	-87.67%	123.47%	-32.88%	50.52%	0.00%	234.48%	-	-
Horiz. %	93.10%	755.17%	337.93%	503.45%	334.48%	334.48%	100.00%	-
NAPS	0.7815	0.7834	0.7651	0.6277	0.5635	0.5578	0.5326	6.59%
YoY %	-0.24%	2.39%	21.89%	11.39%	1.02%	4.73%	-	-
Horiz. %	146.73%	147.09%	143.65%	117.86%	105.80%	104.73%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	0.42	0.74	1.33	0.665	0.415	0.605	0.39	-
P/RPS	0.18	0.19	0.36	0.19	0.11	0.17	0.11	8.55%
YoY %	-5.26%	-47.22%	89.47%	72.73%	-35.29%	54.55%	-	-
Horiz. %	163.64%	172.73%	327.27%	172.73%	100.00%	154.55%	100.00%	-
P/EPS	29.74	7.14	5.98	5.34	10.20	8.21	5.62	31.99%
YoY %	316.53%	19.40%	11.99%	-47.65%	24.24%	46.09%	-	-
Horiz. %	529.18%	127.05%	106.41%	95.02%	181.49%	146.09%	100.00%	-
EY	3.36	14.00	16.72	18.73	9.80	12.18	17.78	-24.23%
YoY %	-76.00%	-16.27%	-10.73%	91.12%	-19.54%	-31.50%	-	-
Horiz. %	18.90%	78.74%	94.04%	105.34%	55.12%	68.50%	100.00%	-
DY	1.19	5.41	1.35	4.51	4.97	3.31	1.54	-4.20%
YoY %	-78.00%	300.74%	-70.07%	-9.26%	50.15%	114.94%	-	-
Horiz. %	77.27%	351.30%	87.66%	292.86%	322.73%	214.94%	100.00%	-
P/NAPS	0.29	0.51	0.94	0.52	0.35	0.53	0.35	-3.08%
YoY %	-43.14%	-45.74%	80.77%	48.57%	-33.96%	51.43%	-	-
Horiz. %	82.86%	145.71%	268.57%	148.57%	100.00%	151.43%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	26/11/19	27/11/18	22/11/17	24/11/16	26/11/15	26/11/14	26/11/13	-
Price	0.415	0.60	1.10	0.63	0.46	0.52	0.475	-
P/RPS	0.17	0.15	0.30	0.18	0.13	0.15	0.14	3.28%
YoY %	13.33%	-50.00%	66.67%	38.46%	-13.33%	7.14%	-	-
Horiz. %	121.43%	107.14%	214.29%	128.57%	92.86%	107.14%	100.00%	-
P/EPS	29.38	5.79	4.95	5.06	11.31	7.05	6.85	27.45%
YoY %	407.43%	16.97%	-2.17%	-55.26%	60.43%	2.92%	-	-
Horiz. %	428.91%	84.53%	72.26%	73.87%	165.11%	102.92%	100.00%	-
EY	3.40	17.27	20.22	19.77	8.85	14.18	14.60	-21.55%
YoY %	-80.31%	-14.59%	2.28%	123.39%	-37.59%	-2.88%	-	-
Horiz. %	23.29%	118.29%	138.49%	135.41%	60.62%	97.12%	100.00%	-
DY	1.20	6.67	1.64	4.76	4.49	3.85	1.26	-0.80%
YoY %	-82.01%	306.71%	-65.55%	6.01%	16.62%	205.56%	-	-
Horiz. %	95.24%	529.37%	130.16%	377.78%	356.35%	305.56%	100.00%	-
P/NAPS	0.29	0.42	0.78	0.49	0.38	0.45	0.43	-6.35%
YoY %	-30.95%	-46.15%	59.18%	28.95%	-15.56%	4.65%	-	-
Horiz. %	67.44%	97.67%	181.40%	113.95%	88.37%	104.65%	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 - 25 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

712

HLIND

HONG LEONG INDUSTRIES BHD

676

MPI

MALAYSIAN PACIFIC INDUSTRIES

649

YTLPOWR

YTL POWER INTERNATIONAL BHD

613

NOTION

NOTION VTEC BHD

539

DNEX

DAGANG NEXCHANGE BERHAD

535

HEXCAP

HEXTAR CAPITAL BERHAD

405

GENTING

GENTING BHD

385

SNS

SNS NETWORK TECHNOLOGY BERHAD

384

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

INGENIEU

0.065

0.00

73,664,200

E&O-LR

0.055

+0.01

56,261,700

BSLCORP-OR

0.005

0.00

12,469,600

RAMSSOL

0.595

0.00

10,676,900

JCY

0.72

+0.025

9,618,200

ICONIC-OR

0.005

0.00

6,870,400

KAB-CC

0.08

0.00

6,100,000

TCS-WB

0.055

+0.05

5,986,400

More active Stocks

DLADY

36.50

+0.48

200

GAMUDA

6.63

+0.13

568,300

KGB-WB

2.14

+0.08

77,200

KGB

3.48

+0.08

59,600

NDX-CG

0.835

+0.07

200

NOTION

2.12

+0.06

3,313,000

NOTION-WD

1.84

+0.06

450,900

YSPSAH

2.78

+0.06

7,000

TCS-WB

0.055

+0.05

5,986,400

2.01

+0.05

235,000

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KLK

20.86

-0.12

34,100

MISC

8.44

-0.11

10,600

AEON-C31

0.05

-0.10

500,000

LPI

12.40

-0.10

5,600

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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