[PRESTAR] YoY TTM Result on 2018-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 557,582 776,264 668,024 603,871 628,043 611,729 603,873 -1.32% YoY % -28.17% 16.20% 10.62% -3.85% 2.67% 1.30% - Horiz. % 92.33% 128.55% 110.62% 100.00% 104.00% 101.30% 100.00%
PBT 1,505 43,921 68,243 25,290 19,052 20,291 18,848 -34.37% YoY % -96.57% -35.64% 169.84% 32.74% -6.11% 7.66% - Horiz. % 7.98% 233.03% 362.07% 134.18% 101.08% 107.66% 100.00%
Tax 6,179 -12,799 -15,636 -7,263 -6,922 -4,936 -2,659 - YoY % 148.28% 18.14% -115.28% -4.93% -40.24% -85.63% - Horiz. % -232.38% 481.35% 588.04% 273.15% 260.32% 185.63% 100.00%
NP 7,684 31,122 52,607 18,027 12,130 15,355 16,189 -11.67% YoY % -75.31% -40.84% 191.82% 48.62% -21.00% -5.15% - Horiz. % 47.46% 192.24% 324.96% 111.35% 74.93% 94.85% 100.00%
NP to SH 2,653 25,917 43,344 14,548 9,662 11,997 12,460 -22.72% YoY % -89.76% -40.21% 197.94% 50.57% -19.46% -3.72% - Horiz. % 21.29% 208.00% 347.87% 116.76% 77.54% 96.28% 100.00%
Tax Rate -410.56 % 29.14 % 22.91 % 28.72 % 36.33 % 24.33 % 14.11 % - YoY % -1,508.92% 27.19% -20.23% -20.95% 49.32% 72.43% - Horiz. % -2,909.71% 206.52% 162.37% 203.54% 257.48% 172.43% 100.00%
Total Cost 549,898 745,142 615,417 585,844 615,913 596,374 587,684 -1.10% YoY % -26.20% 21.08% 5.05% -4.88% 3.28% 1.48% - Horiz. % 93.57% 126.79% 104.72% 99.69% 104.80% 101.48% 100.00%
Net Worth 279,888 281,285 262,894 222,658 209,600 200,347 189,358 6.73% YoY % -0.50% 7.00% 18.07% 6.23% 4.62% 5.80% - Horiz. % 147.81% 148.55% 138.83% 117.59% 110.69% 105.80% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 2,940 5,919 5,277 3,502 3,495 3,482 1,047 18.76% YoY % -50.32% 12.16% 50.70% 0.19% 0.37% 232.47% - Horiz. % 280.72% 565.09% 503.84% 334.34% 333.69% 332.47% 100.00%
Div Payout % 110.83 % 22.84 % 12.18 % 24.07 % 36.18 % 29.03 % 8.41 % 53.66% YoY % 385.25% 87.52% -49.40% -33.47% 24.63% 245.18% - Horiz. % 1,317.84% 271.58% 144.83% 286.21% 430.20% 345.18% 100.00%
Equity 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 279,888 281,285 262,894 222,658 209,600 200,347 189,358 6.73% YoY % -0.50% 7.00% 18.07% 6.23% 4.62% 5.80% - Horiz. % 147.81% 148.55% 138.83% 117.59% 110.69% 105.80% 100.00%
NOSH 195,726 196,703 191,893 175,322 174,666 174,214 173,723 2.01% YoY % -0.50% 2.51% 9.45% 0.38% 0.26% 0.28% - Horiz. % 112.67% 113.23% 110.46% 100.92% 100.54% 100.28% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 1.38 % 4.01 % 7.88 % 2.99 % 1.93 % 2.51 % 2.68 % -10.47% YoY % -65.59% -49.11% 163.55% 54.92% -23.11% -6.34% - Horiz. % 51.49% 149.63% 294.03% 111.57% 72.01% 93.66% 100.00%
ROE 0.95 % 9.21 % 16.49 % 6.53 % 4.61 % 5.99 % 6.58 % -27.56% YoY % -89.69% -44.15% 152.53% 41.65% -23.04% -8.97% - Horiz. % 14.44% 139.97% 250.61% 99.24% 70.06% 91.03% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 284.88 394.64 348.12 344.44 359.57 351.13 347.61 -3.26% YoY % -27.81% 13.36% 1.07% -4.21% 2.40% 1.01% - Horiz. % 81.95% 113.53% 100.15% 99.09% 103.44% 101.01% 100.00%
EPS 1.36 13.18 22.59 8.30 5.53 6.89 7.17 -24.19% YoY % -89.68% -41.66% 172.17% 50.09% -19.74% -3.91% - Horiz. % 18.97% 183.82% 315.06% 115.76% 77.13% 96.09% 100.00%
DPS 1.50 3.00 2.75 2.00 2.00 2.00 0.60 16.49% YoY % -50.00% 9.09% 37.50% 0.00% 0.00% 233.33% - Horiz. % 250.00% 500.00% 458.33% 333.33% 333.33% 333.33% 100.00%
NAPS 1.4300 1.4300 1.3700 1.2700 1.2000 1.1500 1.0900 4.63% YoY % 0.00% 4.38% 7.87% 5.83% 4.35% 5.50% - Horiz. % 131.19% 131.19% 125.69% 116.51% 110.09% 105.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 204,830 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 272.22 378.98 326.13 294.81 306.62 298.65 294.82 -1.32% YoY % -28.17% 16.21% 10.62% -3.85% 2.67% 1.30% - Horiz. % 92.33% 128.55% 110.62% 100.00% 104.00% 101.30% 100.00%
EPS 1.30 12.65 21.16 7.10 4.72 5.86 6.08 -22.66% YoY % -89.72% -40.22% 198.03% 50.42% -19.45% -3.62% - Horiz. % 21.38% 208.06% 348.03% 116.78% 77.63% 96.38% 100.00%
DPS 1.44 2.89 2.58 1.71 1.71 1.70 0.51 18.88% YoY % -50.17% 12.02% 50.88% 0.00% 0.59% 233.33% - Horiz. % 282.35% 566.67% 505.88% 335.29% 335.29% 333.33% 100.00%
NAPS 1.3664 1.3733 1.2835 1.0870 1.0233 0.9781 0.9245 6.72% YoY % -0.50% 7.00% 18.08% 6.22% 4.62% 5.80% - Horiz. % 147.80% 148.55% 138.83% 117.58% 110.69% 105.80% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.5450 0.8300 1.2800 0.5700 0.5050 0.6700 0.4000 -
P/RPS 0.19 0.21 0.37 0.17 0.14 0.19 0.12 7.96% YoY % -9.52% -43.24% 117.65% 21.43% -26.32% 58.33% - Horiz. % 158.33% 175.00% 308.33% 141.67% 116.67% 158.33% 100.00%
P/EPS 40.21 6.30 5.67 6.87 9.13 9.73 5.58 38.96% YoY % 538.25% 11.11% -17.47% -24.75% -6.17% 74.37% - Horiz. % 720.61% 112.90% 101.61% 123.12% 163.62% 174.37% 100.00%
EY 2.49 15.87 17.65 14.56 10.95 10.28 17.93 -28.03% YoY % -84.31% -10.08% 21.22% 32.97% 6.52% -42.67% - Horiz. % 13.89% 88.51% 98.44% 81.20% 61.07% 57.33% 100.00%
DY 2.75 3.61 2.15 3.50 3.96 2.99 1.50 10.63% YoY % -23.82% 67.91% -38.57% -11.62% 32.44% 99.33% - Horiz. % 183.33% 240.67% 143.33% 233.33% 264.00% 199.33% 100.00%
P/NAPS 0.38 0.58 0.93 0.45 0.42 0.58 0.37 0.45% YoY % -34.48% -37.63% 106.67% 7.14% -27.59% 56.76% - Horiz. % 102.70% 156.76% 251.35% 121.62% 113.51% 156.76% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 28/08/18 23/08/17 25/08/16 25/08/15 27/08/14 29/08/13 -
Price 0.4100 0.8150 1.3800 0.5500 0.4100 0.6150 0.4000 -
P/RPS 0.14 0.21 0.40 0.16 0.11 0.18 0.12 2.60% YoY % -33.33% -47.50% 150.00% 45.45% -38.89% 50.00% - Horiz. % 116.67% 175.00% 333.33% 133.33% 91.67% 150.00% 100.00%
P/EPS 30.25 6.19 6.11 6.63 7.41 8.93 5.58 32.52% YoY % 388.69% 1.31% -7.84% -10.53% -17.02% 60.04% - Horiz. % 542.11% 110.93% 109.50% 118.82% 132.80% 160.04% 100.00%
EY 3.31 16.17 16.37 15.09 13.49 11.20 17.93 -24.53% YoY % -79.53% -1.22% 8.48% 11.86% 20.45% -37.53% - Horiz. % 18.46% 90.18% 91.30% 84.16% 75.24% 62.47% 100.00%
DY 3.66 3.68 1.99 3.63 4.88 3.25 1.50 16.02% YoY % -0.54% 84.92% -45.18% -25.61% 50.15% 116.67% - Horiz. % 244.00% 245.33% 132.67% 242.00% 325.33% 216.67% 100.00%
P/NAPS 0.29 0.57 1.01 0.43 0.34 0.53 0.37 -3.98% YoY % -49.12% -43.56% 134.88% 26.47% -35.85% 43.24% - Horiz. % 78.38% 154.05% 272.97% 116.22% 91.89% 143.24% 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 
