[PRESTAR] YoY TTM Result on 31-Mar-2006 [#1]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	498,306	481,244	509,043	529,353	479,082	361,857	327,299	7.25%
YoY %	3.55%	-5.46%	-3.84%	10.49%	32.40%	10.56%	-	-
Horiz. %	152.25%	147.03%	155.53%	161.73%	146.37%	110.56%	100.00%	-
PBT	7,548	25,246	42,598	9,552	52,922	24,317	20,873	-15.58%
YoY %	-70.10%	-40.73%	345.96%	-81.95%	117.63%	16.50%	-	-
Horiz. %	36.16%	120.95%	204.08%	45.76%	253.54%	116.50%	100.00%	-
Tax	-3,086	-7,975	-10,869	-3,097	-26,788	-10,566	-8,688	-15.83%
YoY %	61.30%	26.63%	-250.95%	88.44%	-153.53%	-21.62%	-	-
Horiz. %	35.52%	91.79%	125.10%	35.65%	308.33%	121.62%	100.00%	-
NP	4,462	17,271	31,729	6,455	26,134	13,751	12,185	-15.40%
YoY %	-74.16%	-45.57%	391.54%	-75.30%	90.05%	12.85%	-	-
Horiz. %	36.62%	141.74%	260.39%	52.97%	214.48%	112.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,507	10,769	22,448	1,860	26,134	13,751	12,185	-
YoY %	-132.57%	-52.03%	1,106.88%	-92.88%	90.05%	12.85%	-	-
Horiz. %	-28.78%	88.38%	184.23%	15.26%	214.48%	112.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.89%	31.59%	25.52%	32.42%	50.62%	43.45%	41.62%	-
YoY %	29.44%	23.79%	-21.28%	-35.95%	16.50%	4.40%	-	-
Horiz. %	98.25%	75.90%	61.32%	77.90%	121.62%	104.40%	100.00%	-
Total Cost	493,844	463,973	477,314	522,898	452,948	348,106	315,114	7.76%
YoY %	6.44%	-2.80%	-8.72%	15.44%	30.12%	10.47%	-	-
Horiz. %	156.72%	147.24%	151.47%	165.94%	143.74%	110.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	156,782	161,720	167,688	149,493	150,309	87,140	82,845	11.20%
YoY %	-3.05%	-3.56%	12.17%	-0.54%	72.49%	5.18%	-	-
Horiz. %	189.25%	195.21%	202.41%	180.45%	181.43%	105.18%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	2,612	2,564	23,185	2,619	6,998	4,274	3,483	-4.67%
YoY %	1.87%	-88.94%	785.26%	-62.58%	63.73%	22.71%	-	-
Horiz. %	74.99%	73.61%	665.66%	75.19%	200.92%	122.71%	100.00%	-
Div Payout %	0.00%	23.81%	103.28%	140.84%	26.78%	31.08%	28.59%	-
YoY %	0.00%	-76.95%	-26.67%	425.91%	-13.84%	8.71%	-	-
Horiz. %	0.00%	83.28%	361.25%	492.62%	93.67%	108.71%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	156,782	161,720	167,688	149,493	150,309	87,140	82,845	11.20%
YoY %	-3.05%	-3.56%	12.17%	-0.54%	72.49%	5.18%	-	-
Horiz. %	189.25%	195.21%	202.41%	180.45%	181.43%	105.18%	100.00%	-
NOSH	174,202	173,892	171,111	175,874	174,778	87,140	41,422	27.02%
YoY %	0.18%	1.63%	-2.71%	0.63%	100.57%	110.37%	-	-
Horiz. %	420.55%	419.81%	413.09%	424.59%	421.94%	210.37%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	0.90%	3.59%	6.23%	1.22%	5.46%	3.80%	3.72%	-
YoY %	-74.93%	-42.38%	410.66%	-77.66%	43.68%	2.15%	-	-
Horiz. %	24.19%	96.51%	167.47%	32.80%	146.77%	102.15%	100.00%	-
ROE	-2.24%	6.66%	13.39%	1.24%	17.39%	15.78%	14.71%	-
YoY %	-133.63%	-50.26%	979.84%	-92.87%	10.20%	7.27%	-	-
Horiz. %	-15.23%	45.28%	91.03%	8.43%	118.22%	107.27%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	286.05	276.75	297.49	300.98	274.11	415.26	790.15	-15.56%
YoY %	3.36%	-6.97%	-1.16%	9.80%	-33.99%	-47.45%	-	-
Horiz. %	36.20%	35.02%	37.65%	38.09%	34.69%	52.55%	100.00%	-
EPS	-2.01	6.19	13.12	1.06	14.95	15.78	29.42	-
YoY %	-132.47%	-52.82%	1,137.74%	-92.91%	-5.26%	-46.36%	-	-
Horiz. %	-6.83%	21.04%	44.60%	3.60%	50.82%	53.64%	100.00%	-
DPS	1.50	1.50	13.55	1.50	4.00	4.90	8.50	-25.08%
YoY %	0.00%	-88.93%	803.33%	-62.50%	-18.37%	-42.35%	-	-
Horiz. %	17.65%	17.65%	159.41%	17.65%	47.06%	57.65%	100.00%	-
NAPS	0.90	0.93	0.98	0.85	0.86	1.00	2.00	-12.45%
YoY %	-3.23%	-5.10%	15.29%	-1.16%	-14.00%	-50.00%	-	-
Horiz. %	45.00%	46.50%	49.00%	42.50%	43.00%	50.00%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 175,874
RPS	138.19	133.46	141.17	146.80	132.86	100.35	90.77	7.24%
YoY %	3.54%	-5.46%	-3.84%	10.49%	32.40%	10.55%	-	-
Horiz. %	152.24%	147.03%	155.52%	161.73%	146.37%	110.55%	100.00%	-
EPS	-0.97	2.99	6.23	0.52	7.25	3.81	3.38	-
YoY %	-132.44%	-52.01%	1,098.08%	-92.83%	90.29%	12.72%	-	-
Horiz. %	-28.70%	88.46%	184.32%	15.38%	214.50%	112.72%	100.00%	-
DPS	0.72	0.71	6.43	0.73	1.94	1.19	0.97	-4.84%
YoY %	1.41%	-88.96%	780.82%	-62.37%	63.03%	22.68%	-	-
Horiz. %	74.23%	73.20%	662.89%	75.26%	200.00%	122.68%	100.00%	-
NAPS	0.4348	0.4485	0.465	0.4146	0.4168	0.2417	0.2297	11.21%
YoY %	-3.05%	-3.55%	12.16%	-0.53%	72.45%	5.22%	-	-
Horiz. %	189.29%	195.25%	202.44%	180.50%	181.45%	105.22%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	0.48	0.52	0.76	0.48	0.82	1.02	1.08	-
P/RPS	0.17	0.19	0.26	0.16	0.30	0.25	0.14	3.28%
YoY %	-10.53%	-26.92%	62.50%	-46.67%	20.00%	78.57%	-	-
Horiz. %	121.43%	135.71%	185.71%	114.29%	214.29%	178.57%	100.00%	-
P/EPS	-23.84	8.40	5.79	45.39	5.48	6.46	3.67	-
YoY %	-383.81%	45.08%	-87.24%	728.28%	-15.17%	76.02%	-	-
Horiz. %	-649.59%	228.88%	157.77%	1,236.78%	149.32%	176.02%	100.00%	-
EY	-4.19	11.91	17.26	2.20	18.23	15.47	27.24	-
YoY %	-135.18%	-31.00%	684.55%	-87.93%	17.84%	-43.21%	-	-
Horiz. %	-15.38%	43.72%	63.36%	8.08%	66.92%	56.79%	100.00%	-
DY	3.13	2.88	17.83	3.13	4.88	4.81	7.87	-14.23%
YoY %	8.68%	-83.85%	469.65%	-35.86%	1.46%	-38.88%	-	-
Horiz. %	39.77%	36.59%	226.56%	39.77%	62.01%	61.12%	100.00%	-
P/NAPS	0.53	0.56	0.78	0.56	0.95	1.02	0.54	-0.31%
YoY %	-5.36%	-28.21%	39.29%	-41.05%	-6.86%	88.89%	-	-
Horiz. %	98.15%	103.70%	144.44%	103.70%	175.93%	188.89%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	27/05/09	22/05/08	24/05/07	20/06/06	26/05/05	06/05/04	12/05/03	-
Price	0.46	0.65	0.71	0.52	0.69	0.87	1.00	-
P/RPS	0.16	0.23	0.24	0.17	0.25	0.21	0.13	3.51%
YoY %	-30.43%	-4.17%	41.18%	-32.00%	19.05%	61.54%	-	-
Horiz. %	123.08%	176.92%	184.62%	130.77%	192.31%	161.54%	100.00%	-
P/EPS	-22.85	10.50	5.41	49.17	4.61	5.51	3.40	-
YoY %	-317.62%	94.09%	-89.00%	966.59%	-16.33%	62.06%	-	-
Horiz. %	-672.06%	308.82%	159.12%	1,446.18%	135.59%	162.06%	100.00%	-
EY	-4.38	9.53	18.48	2.03	21.67	18.14	29.42	-
YoY %	-145.96%	-48.43%	810.34%	-90.63%	19.46%	-38.34%	-	-
Horiz. %	-14.89%	32.39%	62.81%	6.90%	73.66%	61.66%	100.00%	-
DY	3.26	2.31	19.08	2.88	5.80	5.64	8.50	-14.74%
YoY %	41.13%	-87.89%	562.50%	-50.34%	2.84%	-33.65%	-	-
Horiz. %	38.35%	27.18%	224.47%	33.88%	68.24%	66.35%	100.00%	-
P/NAPS	0.51	0.70	0.72	0.61	0.80	0.87	0.50	0.33%
YoY %	-27.14%	-2.78%	18.03%	-23.75%	-8.05%	74.00%	-	-
Horiz. %	102.00%	140.00%	144.00%	122.00%	160.00%	174.00%	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 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