[PRESTAR] QoQ TTM Result on 2018-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 631,570 711,276 782,171 776,264 758,683 741,855 717,498 -8.16% QoQ % -11.21% -9.06% 0.76% 2.32% 2.27% 3.39% - Horiz. % 88.02% 99.13% 109.01% 108.19% 105.74% 103.39% 100.00%
PBT 6,093 21,680 34,368 43,921 63,437 67,816 70,010 -80.39% QoQ % -71.90% -36.92% -21.75% -30.76% -6.46% -3.13% - Horiz. % 8.70% 30.97% 49.09% 62.74% 90.61% 96.87% 100.00%
Tax 2,663 -3,771 -9,659 -12,799 -15,966 -17,087 -17,463 - QoQ % 170.62% 60.96% 24.53% 19.84% 6.56% 2.15% - Horiz. % -15.25% 21.59% 55.31% 73.29% 91.43% 97.85% 100.00%
NP 8,756 17,909 24,709 31,122 47,471 50,729 52,547 -69.75% QoQ % -51.11% -27.52% -20.61% -34.44% -6.42% -3.46% - Horiz. % 16.66% 34.08% 47.02% 59.23% 90.34% 96.54% 100.00%
NP to SH 3,665 12,610 20,329 25,917 40,879 43,126 43,511 -80.81% QoQ % -70.94% -37.97% -21.56% -36.60% -5.21% -0.88% - Horiz. % 8.42% 28.98% 46.72% 59.56% 93.95% 99.12% 100.00%
Tax Rate -43.71 % 17.39 % 28.10 % 29.14 % 25.17 % 25.20 % 24.94 % - QoQ % -351.35% -38.11% -3.57% 15.77% -0.12% 1.04% - Horiz. % -175.26% 69.73% 112.67% 116.84% 100.92% 101.04% 100.00%
Total Cost 622,814 693,367 757,462 745,142 711,212 691,126 664,951 -4.27% QoQ % -10.18% -8.46% 1.65% 4.77% 2.91% 3.94% - Horiz. % 93.66% 104.27% 113.91% 112.06% 106.96% 103.94% 100.00%
Net Worth 278,148 281,874 282,486 281,285 284,600 278,194 275,895 0.54% QoQ % -1.32% -0.22% 0.43% -1.16% 2.30% 0.83% - Horiz. % 100.82% 102.17% 102.39% 101.95% 103.15% 100.83% 100.00%
Dividend 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 2,940 2,940 7,880 5,919 5,919 5,919 3,522 -11.36% QoQ % 0.00% -62.69% 33.14% 0.00% 0.00% 68.02% - Horiz. % 83.47% 83.47% 223.70% 168.02% 168.02% 168.02% 100.00%
Div Payout % 80.23 % 23.32 % 38.77 % 22.84 % 14.48 % 13.72 % 8.10 % 361.86% QoQ % 244.04% -39.85% 69.75% 57.73% 5.54% 69.38% - Horiz. % 990.49% 287.90% 478.64% 281.98% 178.77% 169.38% 100.00%
Equity 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 278,148 281,874 282,486 281,285 284,600 278,194 275,895 0.54% QoQ % -1.32% -0.22% 0.43% -1.16% 2.30% 0.83% - Horiz. % 100.82% 102.17% 102.39% 101.95% 103.15% 100.83% 100.00%
NOSH 195,879 195,746 196,171 196,703 197,639 197,301 195,670 0.07% QoQ % 0.07% -0.22% -0.27% -0.47% 0.17% 0.83% - Horiz. % 100.11% 100.04% 100.26% 100.53% 101.01% 100.83% 100.00%
Ratio Analysis 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 1.39 % 2.52 % 3.16 % 4.01 % 6.26 % 6.84 % 7.32 % -67.00% QoQ % -44.84% -20.25% -21.20% -35.94% -8.48% -6.56% - Horiz. % 18.99% 34.43% 43.17% 54.78% 85.52% 93.44% 100.00%
ROE 1.32 % 4.47 % 7.20 % 9.21 % 14.36 % 15.50 % 15.77 % -80.89% QoQ % -70.47% -37.92% -21.82% -35.86% -7.35% -1.71% - Horiz. % 8.37% 28.34% 45.66% 58.40% 91.06% 98.29% 100.00%
Per Share 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 322.43 363.37 398.72 394.64 383.87 376.00 366.69 -8.23% QoQ % -11.27% -8.87% 1.03% 2.81% 2.09% 2.54% - Horiz. % 87.93% 99.09% 108.73% 107.62% 104.69% 102.54% 100.00%
EPS 1.87 6.44 10.36 13.18 20.68 21.86 22.24 -80.84% QoQ % -70.96% -37.84% -21.40% -36.27% -5.40% -1.71% - Horiz. % 8.41% 28.96% 46.58% 59.26% 92.99% 98.29% 100.00%
DPS 1.50 1.50 4.00 3.00 2.99 3.00 1.80 -11.45% QoQ % 0.00% -62.50% 33.33% 0.33% -0.33% 66.67% - Horiz. % 83.33% 83.33% 222.22% 166.67% 166.11% 166.67% 100.00%
NAPS 1.4200 1.4400 1.4400 1.4300 1.4400 1.4100 1.4100 0.47% QoQ % -1.39% 0.00% 0.70% -0.69% 2.13% 0.00% - Horiz. % 100.71% 102.13% 102.13% 101.42% 102.13% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 204,830 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 308.34 347.25 381.86 378.98 370.40 362.18 350.29 -8.16% QoQ % -11.21% -9.06% 0.76% 2.32% 2.27% 3.39% - Horiz. % 88.02% 99.13% 109.01% 108.19% 105.74% 103.39% 100.00%
EPS 1.79 6.16 9.92 12.65 19.96 21.05 21.24 -80.81% QoQ % -70.94% -37.90% -21.58% -36.62% -5.18% -0.89% - Horiz. % 8.43% 29.00% 46.70% 59.56% 93.97% 99.11% 100.00%
DPS 1.44 1.44 3.85 2.89 2.89 2.89 1.72 -11.18% QoQ % 0.00% -62.60% 33.22% 0.00% 0.00% 68.02% - Horiz. % 83.72% 83.72% 223.84% 168.02% 168.02% 168.02% 100.00%
NAPS 1.3579 1.3761 1.3791 1.3733 1.3894 1.3582 1.3469 0.54% QoQ % -1.32% -0.22% 0.42% -1.16% 2.30% 0.84% - Horiz. % 100.82% 102.17% 102.39% 101.96% 103.16% 100.84% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.6800 0.5200 0.7400 0.8300 0.8750 1.0400 1.3300 -
P/RPS 0.21 0.14 0.19 0.21 0.23 0.28 0.36 -30.21% QoQ % 50.00% -26.32% -9.52% -8.70% -17.86% -22.22% - Horiz. % 58.33% 38.89% 52.78% 58.33% 63.89% 77.78% 100.00%
P/EPS 36.34 8.07 7.14 6.30 4.23 4.76 5.98 233.38% QoQ % 350.31% 13.03% 13.33% 48.94% -11.13% -20.40% - Horiz. % 607.69% 134.95% 119.40% 105.35% 70.74% 79.60% 100.00%
EY 2.75 12.39 14.00 15.87 23.64 21.02 16.72 -70.01% QoQ % -77.80% -11.50% -11.78% -32.87% 12.46% 25.72% - Horiz. % 16.45% 74.10% 83.73% 94.92% 141.39% 125.72% 100.00%
DY 2.21 2.88 5.41 3.61 3.42 2.88 1.35 38.94% QoQ % -23.26% -46.77% 49.86% 5.56% 18.75% 113.33% - Horiz. % 163.70% 213.33% 400.74% 267.41% 253.33% 213.33% 100.00%
P/NAPS 0.48 0.36 0.51 0.58 0.61 0.74 0.94 -36.14% QoQ % 33.33% -29.41% -12.07% -4.92% -17.57% -21.28% - Horiz. % 51.06% 38.30% 54.26% 61.70% 64.89% 78.72% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 27/02/19 27/11/18 28/08/18 23/05/18 27/02/18 22/11/17 -
Price 0.5750 0.6100 0.6000 0.8150 0.8900 1.1000 1.1000 -
P/RPS 0.18 0.17 0.15 0.21 0.23 0.29 0.30 -28.88% QoQ % 5.88% 13.33% -28.57% -8.70% -20.69% -3.33% - Horiz. % 60.00% 56.67% 50.00% 70.00% 76.67% 96.67% 100.00%
P/EPS 30.73 9.47 5.79 6.19 4.30 5.03 4.95 238.16% QoQ % 224.50% 63.56% -6.46% 43.95% -14.51% 1.62% - Horiz. % 620.81% 191.31% 116.97% 125.05% 86.87% 101.62% 100.00%
EY 3.25 10.56 17.27 16.17 23.24 19.87 20.22 -70.47% QoQ % -69.22% -38.85% 6.80% -30.42% 16.96% -1.73% - Horiz. % 16.07% 52.23% 85.41% 79.97% 114.94% 98.27% 100.00%
DY 2.61 2.46 6.67 3.68 3.37 2.73 1.64 36.35% QoQ % 6.10% -63.12% 81.25% 9.20% 23.44% 66.46% - Horiz. % 159.15% 150.00% 406.71% 224.39% 205.49% 166.46% 100.00%
P/NAPS 0.40 0.42 0.42 0.57 0.62 0.78 0.78 -35.96% QoQ % -4.76% 0.00% -26.32% -8.06% -20.51% 0.00% - Horiz. % 51.28% 53.85% 53.85% 73.08% 79.49% 100.00% 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 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 - Q2 2018 Results and Notes.pdf 
