[PRESTAR] QoQ Quarter Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 196,272 201,038 168,828 175,717 171,915 151,564 153,035 17.99% QoQ % -2.37% 19.08% -3.92% 2.21% 13.43% -0.96% - Horiz. % 128.25% 131.37% 110.32% 114.82% 112.34% 99.04% 100.00%
PBT 11,959 13,657 25,701 16,499 14,153 11,890 8,597 24.54% QoQ % -12.43% -46.86% 55.77% 16.58% 19.03% 38.30% - Horiz. % 139.11% 158.86% 298.95% 191.92% 164.63% 138.30% 100.00%
Tax -3,427 -3,998 -5,434 -4,228 -3,803 -2,171 -2,099 38.53% QoQ % 14.28% 26.43% -28.52% -11.18% -75.17% -3.43% - Horiz. % 163.27% 190.47% 258.89% 201.43% 181.18% 103.43% 100.00%
NP 8,532 9,659 20,267 12,271 10,350 9,719 6,498 19.85% QoQ % -11.67% -52.34% 65.16% 18.56% 6.49% 49.57% - Horiz. % 131.30% 148.65% 311.90% 188.84% 159.28% 149.57% 100.00%
NP to SH 8,070 7,729 18,038 9,289 8,455 7,562 5,172 34.42% QoQ % 4.41% -57.15% 94.19% 9.86% 11.81% 46.21% - Horiz. % 156.03% 149.44% 348.76% 179.60% 163.48% 146.21% 100.00%
Tax Rate 28.66 % 29.27 % 21.14 % 25.63 % 26.87 % 18.26 % 24.42 % 11.23% QoQ % -2.08% 38.46% -17.52% -4.61% 47.15% -25.23% - Horiz. % 117.36% 119.86% 86.57% 104.95% 110.03% 74.77% 100.00%
Total Cost 187,740 191,379 148,561 163,446 161,565 141,845 146,537 17.91% QoQ % -1.90% 28.82% -9.11% 1.16% 13.90% -3.20% - Horiz. % 128.12% 130.60% 101.38% 111.54% 110.26% 96.80% 100.00%
Net Worth 278,194 275,895 262,894 247,582 234,273 226,333 222,658 15.96% QoQ % 0.83% 4.95% 6.18% 5.68% 3.51% 1.65% - Horiz. % 124.94% 123.91% 118.07% 111.19% 105.22% 101.65% 100.00%
Dividend 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 5,919 - - - 3,522 1,754 - - QoQ % 0.00% 0.00% 0.00% 0.00% 100.79% 0.00% - Horiz. % 337.36% 0.00% 0.00% 0.00% 200.79% 100.00% -
Div Payout % 73.35 % - % - % - % 41.67 % 23.20 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 79.61% 0.00% - Horiz. % 316.16% 0.00% 0.00% 0.00% 179.61% 100.00% -
Equity 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 278,194 275,895 262,894 247,582 234,273 226,333 222,658 15.96% QoQ % 0.83% 4.95% 6.18% 5.68% 3.51% 1.65% - Horiz. % 124.94% 123.91% 118.07% 111.19% 105.22% 101.65% 100.00%
NOSH 197,301 195,670 191,893 186,152 176,145 175,452 175,322 8.17% QoQ % 0.83% 1.97% 3.08% 5.68% 0.40% 0.07% - Horiz. % 112.54% 111.61% 109.45% 106.18% 100.47% 100.07% 100.00%
Ratio Analysis 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.35 % 4.80 % 12.00 % 6.98 % 6.02 % 6.41 % 4.25 % 1.56% QoQ % -9.38% -60.00% 71.92% 15.95% -6.08% 50.82% - Horiz. % 102.35% 112.94% 282.35% 164.24% 141.65% 150.82% 100.00%
ROE 2.90 % 2.80 % 6.86 % 3.75 % 3.61 % 3.34 % 2.32 % 15.99% QoQ % 3.57% -59.18% 82.93% 3.88% 8.08% 43.97% - Horiz. % 125.00% 120.69% 295.69% 161.64% 155.60% 143.97% 100.00%
Per Share 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 99.48 102.74 87.98 94.39 97.60 86.38 87.29 9.08% QoQ % -3.17% 16.78% -6.79% -3.29% 12.99% -1.04% - Horiz. % 113.96% 117.70% 100.79% 108.13% 111.81% 98.96% 100.00%
EPS 4.09 3.95 9.40 4.99 4.80 4.31 2.95 24.26% QoQ % 3.54% -57.98% 88.38% 3.96% 11.37% 46.10% - Horiz. % 138.64% 133.90% 318.64% 169.15% 162.71% 146.10% 100.00%
DPS 3.00 0.00 0.00 0.00 2.00 1.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% - Horiz. % 300.00% 0.00% 0.00% 0.00% 200.00% 100.00% -
NAPS 1.4100 1.4100 1.3700 1.3300 1.3300 1.2900 1.2700 7.20% QoQ % 0.00% 2.92% 3.01% 0.00% 3.10% 1.57% - Horiz. % 111.02% 111.02% 107.87% 104.72% 104.72% 101.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 204,830 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 95.82 98.15 82.42 85.79 83.93 73.99 74.71 17.99% QoQ % -2.37% 19.09% -3.93% 2.22% 13.43% -0.96% - Horiz. % 128.26% 131.37% 110.32% 114.83% 112.34% 99.04% 100.00%
EPS 3.94 3.77 8.81 4.53 4.13 3.69 2.53 34.25% QoQ % 4.51% -57.21% 94.48% 9.69% 11.92% 45.85% - Horiz. % 155.73% 149.01% 348.22% 179.05% 163.24% 145.85% 100.00%
DPS 2.89 0.00 0.00 0.00 1.72 0.86 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% - Horiz. % 336.05% 0.00% 0.00% 0.00% 200.00% 100.00% -
NAPS 1.3582 1.3469 1.2835 1.2087 1.1437 1.1050 1.0870 15.96% QoQ % 0.84% 4.94% 6.19% 5.68% 3.50% 1.66% - Horiz. % 124.95% 123.91% 118.08% 111.20% 105.22% 101.66% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.0400 1.3300 1.2800 0.8950 0.8700 0.6650 0.5700 -
P/RPS 1.05 1.29 1.45 0.95 0.89 0.77 0.65 37.55% QoQ % -18.60% -11.03% 52.63% 6.74% 15.58% 18.46% - Horiz. % 161.54% 198.46% 223.08% 146.15% 136.92% 118.46% 100.00%
P/EPS 25.43 33.67 13.62 17.94 18.12 15.43 19.32 20.04% QoQ % -24.47% 147.21% -24.08% -0.99% 17.43% -20.13% - Horiz. % 131.63% 174.28% 70.50% 92.86% 93.79% 79.87% 100.00%
EY 3.93 2.97 7.34 5.58 5.52 6.48 5.18 -16.77% QoQ % 32.32% -59.54% 31.54% 1.09% -14.81% 25.10% - Horiz. % 75.87% 57.34% 141.70% 107.72% 106.56% 125.10% 100.00%
DY 2.88 0.00 0.00 0.00 2.30 1.50 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 53.33% 0.00% - Horiz. % 192.00% 0.00% 0.00% 0.00% 153.33% 100.00% -
P/NAPS 0.74 0.94 0.93 0.67 0.65 0.52 0.45 39.19% QoQ % -21.28% 1.08% 38.81% 3.08% 25.00% 15.56% - Horiz. % 164.44% 208.89% 206.67% 148.89% 144.44% 115.56% 100.00%
Price Multiplier on Announcement Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 23/08/17 25/05/17 23/02/17 24/11/16 25/08/16 -
Price 1.1000 1.1000 1.3800 1.2000 0.8950 0.6300 0.5500 -
P/RPS 1.11 1.07 1.57 1.27 0.92 0.73 0.63 45.73% QoQ % 3.74% -31.85% 23.62% 38.04% 26.03% 15.87% - Horiz. % 176.19% 169.84% 249.21% 201.59% 146.03% 115.87% 100.00%
P/EPS 26.89 27.85 14.68 24.05 18.65 14.62 18.64 27.59% QoQ % -3.45% 89.71% -38.96% 28.95% 27.56% -21.57% - Horiz. % 144.26% 149.41% 78.76% 129.02% 100.05% 78.43% 100.00%
EY 3.72 3.59 6.81 4.16 5.36 6.84 5.36 -21.56% QoQ % 3.62% -47.28% 63.70% -22.39% -21.64% 27.61% - Horiz. % 69.40% 66.98% 127.05% 77.61% 100.00% 127.61% 100.00%
DY 2.73 0.00 0.00 0.00 2.23 1.59 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 40.25% 0.00% - Horiz. % 171.70% 0.00% 0.00% 0.00% 140.25% 100.00% -
P/NAPS 0.78 0.78 1.01 0.90 0.67 0.49 0.43 48.58% QoQ % 0.00% -22.77% 12.22% 34.33% 36.73% 13.95% - Horiz. % 181.40% 181.40% 234.88% 209.30% 155.81% 113.95% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Prestar - Q1 2017 Results and Notes.pdf 
