[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 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