[PRESTAR] YoY Cumulative Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 454,168 508,124 741,855 621,484 616,913 630,101 600,538 -4.55% YoY % -10.62% -31.51% 19.37% 0.74% -2.09% 4.92% - Horiz. % 75.63% 84.61% 123.53% 103.49% 102.73% 104.92% 100.00%
PBT 1,523 10,669 67,816 39,832 19,642 22,912 20,329 -35.06% YoY % -85.72% -84.27% 70.26% 102.79% -14.27% 12.71% - Horiz. % 7.49% 52.48% 333.59% 195.94% 96.62% 112.71% 100.00%
Tax 6,081 7,240 -17,087 -9,146 -6,489 -7,872 -4,086 - YoY % -16.01% 142.37% -86.82% -40.95% 17.57% -92.66% - Horiz. % -148.83% -177.19% 418.18% 223.84% 158.81% 192.66% 100.00%
NP 7,604 17,909 50,729 30,686 13,153 15,040 16,243 -11.88% YoY % -57.54% -64.70% 65.32% 133.30% -12.55% -7.41% - Horiz. % 46.81% 110.26% 312.31% 188.92% 80.98% 92.59% 100.00%
NP to SH 5,529 12,610 43,126 24,340 10,659 12,309 12,205 -12.36% YoY % -56.15% -70.76% 77.18% 128.35% -13.40% 0.85% - Horiz. % 45.30% 103.32% 353.35% 199.43% 87.33% 100.85% 100.00%
Tax Rate -399.28 % -67.86 % 25.20 % 22.96 % 33.04 % 34.36 % 20.10 % - YoY % -488.39% -369.29% 9.76% -30.51% -3.84% 70.95% - Horiz. % -1,986.47% -337.61% 125.37% 114.23% 164.38% 170.95% 100.00%
Total Cost 446,564 490,215 691,126 590,798 603,760 615,061 584,295 -4.38% YoY % -8.90% -29.07% 16.98% -2.15% -1.84% 5.27% - Horiz. % 76.43% 83.90% 118.28% 101.11% 103.33% 105.27% 100.00%
Net Worth 285,634 281,874 278,194 234,072 215,280 202,531 193,260 6.72% YoY % 1.33% 1.32% 18.85% 8.73% 6.29% 4.80% - Horiz. % 147.80% 145.85% 143.95% 121.12% 111.39% 104.80% 100.00%
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 1,956 2,936 9,865 3,519 3,500 3,491 3,482 -9.16% YoY % -33.37% -70.24% 180.27% 0.55% 0.25% 0.28% - Horiz. % 56.18% 84.32% 283.30% 101.08% 100.53% 100.28% 100.00%
Div Payout % 35.38 % 23.28 % 22.87 % 14.46 % 32.84 % 28.37 % 28.53 % 3.65% YoY % 51.98% 1.79% 58.16% -55.97% 15.76% -0.56% - Horiz. % 124.01% 81.60% 80.16% 50.68% 115.11% 99.44% 100.00%
Equity 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 285,634 281,874 278,194 234,072 215,280 202,531 193,260 6.72% YoY % 1.33% 1.32% 18.85% 8.73% 6.29% 4.80% - Horiz. % 147.80% 145.85% 143.95% 121.12% 111.39% 104.80% 100.00%
NOSH 195,640 195,746 197,301 175,994 175,024 174,595 174,108 1.96% YoY % -0.05% -0.79% 12.11% 0.55% 0.25% 0.28% - Horiz. % 112.37% 112.43% 113.32% 101.08% 100.53% 100.28% 100.00%
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 1.67 % 3.52 % 6.84 % 4.94 % 2.13 % 2.39 % 2.70 % -7.69% YoY % -52.56% -48.54% 38.46% 131.92% -10.88% -11.48% - Horiz. % 61.85% 130.37% 253.33% 182.96% 78.89% 88.52% 100.00%
ROE 1.94 % 4.47 % 15.50 % 10.40 % 4.95 % 6.08 % 6.32 % -17.86% YoY % -56.60% -71.16% 49.04% 110.10% -18.59% -3.80% - Horiz. % 30.70% 70.73% 245.25% 164.56% 78.32% 96.20% 100.00%
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 232.14 259.58 376.00 353.13 352.47 360.89 344.92 -6.38% YoY % -10.57% -30.96% 6.48% 0.19% -2.33% 4.63% - Horiz. % 67.30% 75.26% 109.01% 102.38% 102.19% 104.63% 100.00%
EPS 2.83 6.42 22.36 13.83 6.09 7.05 7.01 -14.02% YoY % -55.92% -71.29% 61.68% 127.09% -13.62% 0.57% - Horiz. % 40.37% 91.58% 318.97% 197.29% 86.88% 100.57% 100.00%
DPS 1.00 1.50 5.00 2.00 2.00 2.00 2.00 -10.91% YoY % -33.33% -70.00% 150.00% 0.00% 0.00% 0.00% - Horiz. % 50.00% 75.00% 250.00% 100.00% 100.00% 100.00% 100.00%
NAPS 1.4600 1.4400 1.4100 1.3300 1.2300 1.1600 1.1100 4.67% YoY % 1.39% 2.13% 6.02% 8.13% 6.03% 4.50% - Horiz. % 131.53% 129.73% 127.03% 119.82% 110.81% 104.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 204,830 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 221.73 248.07 362.18 303.41 301.18 307.62 293.19 -4.55% YoY % -10.62% -31.51% 19.37% 0.74% -2.09% 4.92% - Horiz. % 75.63% 84.61% 123.53% 103.49% 102.73% 104.92% 100.00%
EPS 2.70 6.16 21.05 11.88 5.20 6.01 5.96 -12.36% YoY % -56.17% -70.74% 77.19% 128.46% -13.48% 0.84% - Horiz. % 45.30% 103.36% 353.19% 199.33% 87.25% 100.84% 100.00%
DPS 0.96 1.43 4.82 1.72 1.71 1.70 1.70 -9.08% YoY % -32.87% -70.33% 180.23% 0.58% 0.59% 0.00% - Horiz. % 56.47% 84.12% 283.53% 101.18% 100.59% 100.00% 100.00%
NAPS 1.3945 1.3761 1.3582 1.1428 1.0510 0.9888 0.9435 6.73% YoY % 1.34% 1.32% 18.85% 8.73% 6.29% 4.80% - Horiz. % 147.80% 145.85% 143.95% 121.12% 111.39% 104.80% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.4350 0.5200 1.0400 0.8700 0.4800 0.4500 0.4600 -
P/RPS 0.19 0.20 0.28 0.25 0.14 0.12 0.13 6.53% YoY % -5.00% -28.57% 12.00% 78.57% 16.67% -7.69% - Horiz. % 146.15% 153.85% 215.38% 192.31% 107.69% 92.31% 100.00%
P/EPS 15.39 8.07 4.76 6.29 7.88 6.38 6.56 15.26% YoY % 90.71% 69.54% -24.32% -20.18% 23.51% -2.74% - Horiz. % 234.60% 123.02% 72.56% 95.88% 120.12% 97.26% 100.00%
EY 6.50 12.39 21.02 15.90 12.69 15.67 15.24 -13.23% YoY % -47.54% -41.06% 32.20% 25.30% -19.02% 2.82% - Horiz. % 42.65% 81.30% 137.93% 104.33% 83.27% 102.82% 100.00%
DY 2.30 2.88 4.81 2.30 4.17 4.44 4.35 -10.07% YoY % -20.14% -40.12% 109.13% -44.84% -6.08% 2.07% - Horiz. % 52.87% 66.21% 110.57% 52.87% 95.86% 102.07% 100.00%
P/NAPS 0.30 0.36 0.74 0.65 0.39 0.39 0.41 -5.07% YoY % -16.67% -51.35% 13.85% 66.67% 0.00% -4.88% - Horiz. % 73.17% 87.80% 180.49% 158.54% 95.12% 95.12% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 27/02/19 27/02/18 23/02/17 25/02/16 26/02/15 25/02/14 -
Price 0.3750 0.6100 1.1000 0.8950 0.4250 0.5000 0.4750 -
P/RPS 0.16 0.23 0.29 0.25 0.12 0.14 0.14 2.25% YoY % -30.43% -20.69% 16.00% 108.33% -14.29% 0.00% - Horiz. % 114.29% 164.29% 207.14% 178.57% 85.71% 100.00% 100.00%
P/EPS 13.27 9.47 5.03 6.47 6.98 7.09 6.78 11.84% YoY % 40.13% 88.27% -22.26% -7.31% -1.55% 4.57% - Horiz. % 195.72% 139.68% 74.19% 95.43% 102.95% 104.57% 100.00%
EY 7.54 10.56 19.87 15.45 14.33 14.10 14.76 -10.59% YoY % -28.60% -46.85% 28.61% 7.82% 1.63% -4.47% - Horiz. % 51.08% 71.54% 134.62% 104.67% 97.09% 95.53% 100.00%
DY 2.67 2.46 4.55 2.23 4.71 4.00 4.21 -7.31% YoY % 8.54% -45.93% 104.04% -52.65% 17.75% -4.99% - Horiz. % 63.42% 58.43% 108.08% 52.97% 111.88% 95.01% 100.00%
P/NAPS 0.26 0.42 0.78 0.67 0.35 0.43 0.43 -8.04% YoY % -38.10% -46.15% 16.42% 91.43% -18.60% 0.00% - Horiz. % 60.47% 97.67% 181.40% 155.81% 81.40% 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 - Q4 2017 Results and Notes.pdf 
