[PRESTAR] YoY TTM Result on 2015-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 782,171 717,498 600,385 622,480 624,194 607,759 558,284 5.78% YoY % 9.01% 19.51% -3.55% -0.27% 2.70% 8.86% - Horiz. % 140.10% 128.52% 107.54% 111.50% 111.81% 108.86% 100.00%
PBT 34,368 70,010 34,086 16,462 22,649 19,387 9,537 23.81% YoY % -50.91% 105.39% 107.06% -27.32% 16.83% 103.28% - Horiz. % 360.36% 734.09% 357.41% 172.61% 237.49% 203.28% 100.00%
Tax -9,659 -17,463 -7,249 -7,022 -6,359 -2,787 -2,293 27.07% YoY % 44.69% -140.90% -3.23% -10.43% -128.17% -21.54% - Horiz. % 421.24% 761.58% 316.14% 306.24% 277.32% 121.54% 100.00%
NP 24,709 52,547 26,837 9,440 16,290 16,600 7,244 22.68% YoY % -52.98% 95.80% 184.29% -42.05% -1.87% 129.16% - Horiz. % 341.10% 725.39% 370.47% 130.31% 224.88% 229.16% 100.00%
NP to SH 20,329 43,511 21,856 6,890 12,893 12,106 6,116 22.15% YoY % -53.28% 99.08% 217.21% -46.56% 6.50% 97.94% - Horiz. % 332.39% 711.43% 357.36% 112.66% 210.81% 197.94% 100.00%
Tax Rate 28.10 % 24.94 % 21.27 % 42.66 % 28.08 % 14.38 % 24.04 % 2.63% YoY % 12.67% 17.25% -50.14% 51.92% 95.27% -40.18% - Horiz. % 116.89% 103.74% 88.48% 177.45% 116.81% 59.82% 100.00%
Total Cost 757,462 664,951 573,548 613,040 607,904 591,159 551,040 5.44% YoY % 13.91% 15.94% -6.44% 0.84% 2.83% 7.28% - Horiz. % 137.46% 120.67% 104.08% 111.25% 110.32% 107.28% 100.00%
Net Worth 282,486 275,895 226,333 203,199 201,150 192,049 178,917 7.91% YoY % 2.39% 21.90% 11.38% 1.02% 4.74% 7.34% - Horiz. % 157.89% 154.20% 126.50% 113.57% 112.43% 107.34% 100.00%
Dividend 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 7,880 3,522 5,256 3,495 3,482 1,047 1,742 28.58% YoY % 123.70% -32.98% 50.39% 0.37% 232.47% -39.90% - Horiz. % 452.17% 202.13% 301.61% 200.55% 199.82% 60.10% 100.00%
Div Payout % 38.77 % 8.10 % 24.05 % 50.73 % 27.01 % 8.65 % 28.50 % 5.26% YoY % 378.64% -66.32% -52.59% 87.82% 212.25% -69.65% - Horiz. % 136.04% 28.42% 84.39% 178.00% 94.77% 30.35% 100.00%
Equity 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 282,486 275,895 226,333 203,199 201,150 192,049 178,917 7.91% YoY % 2.39% 21.90% 11.38% 1.02% 4.74% 7.34% - Horiz. % 157.89% 154.20% 126.50% 113.57% 112.43% 107.34% 100.00%
NOSH 196,171 195,670 175,452 169,333 174,913 174,590 173,706 2.05% YoY % 0.26% 11.52% 3.61% -3.19% 0.19% 0.51% - Horiz. % 112.93% 112.64% 101.01% 97.48% 100.69% 100.51% 100.00%
Ratio Analysis 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.16 % 7.32 % 4.47 % 1.52 % 2.61 % 2.73 % 1.30 % 15.95% YoY % -56.83% 63.76% 194.08% -41.76% -4.40% 110.00% - Horiz. % 243.08% 563.08% 343.85% 116.92% 200.77% 210.00% 100.00%
ROE 7.20 % 15.77 % 9.66 % 3.39 % 6.41 % 6.30 % 3.42 % 13.20% YoY % -54.34% 63.25% 184.96% -47.11% 1.75% 84.21% - Horiz. % 210.53% 461.11% 282.46% 99.12% 187.43% 184.21% 100.00%
Per Share 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 398.72 366.69 342.19 367.61 356.86 348.11 321.40 3.66% YoY % 8.73% 7.16% -6.91% 3.01% 2.51% 8.31% - Horiz. % 124.06% 114.09% 106.47% 114.38% 111.03% 108.31% 100.00%
EPS 10.36 22.24 12.46 4.07 7.37 6.93 3.52 19.70% YoY % -53.42% 78.49% 206.14% -44.78% 6.35% 96.87% - Horiz. % 294.32% 631.82% 353.98% 115.62% 209.38% 196.88% 100.00%
DPS 4.00 1.80 3.00 2.06 2.00 0.60 1.00 25.98% YoY % 122.22% -40.00% 45.63% 3.00% 233.33% -40.00% - Horiz. % 400.00% 180.00% 300.00% 206.00% 200.00% 60.00% 100.00%
NAPS 1.4400 1.4100 1.2900 1.2000 1.1500 1.1000 1.0300 5.74% YoY % 2.13% 9.30% 7.50% 4.35% 4.55% 6.80% - Horiz. % 139.81% 136.89% 125.24% 116.50% 111.65% 106.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 204,830 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 381.86 350.29 293.11 303.90 304.74 296.71 272.56 5.78% YoY % 9.01% 19.51% -3.55% -0.28% 2.71% 8.86% - Horiz. % 140.10% 128.52% 107.54% 111.50% 111.81% 108.86% 100.00%
EPS 9.92 21.24 10.67 3.36 6.29 5.91 2.99 22.11% YoY % -53.30% 99.06% 217.56% -46.58% 6.43% 97.66% - Horiz. % 331.77% 710.37% 356.86% 112.37% 210.37% 197.66% 100.00%
DPS 3.85 1.72 2.57 1.71 1.70 0.51 0.85 28.61% YoY % 123.84% -33.07% 50.29% 0.59% 233.33% -40.00% - Horiz. % 452.94% 202.35% 302.35% 201.18% 200.00% 60.00% 100.00%
NAPS 1.3791 1.3469 1.1050 0.9920 0.9820 0.9376 0.8735 7.90% YoY % 2.39% 21.89% 11.39% 1.02% 4.74% 7.34% - Horiz. % 157.88% 154.20% 126.50% 113.57% 112.42% 107.34% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.7400 1.3300 0.6650 0.4150 0.6050 0.3900 0.3000 -
P/RPS 0.19 0.36 0.19 0.11 0.17 0.11 0.09 13.26% YoY % -47.22% 89.47% 72.73% -35.29% 54.55% 22.22% - Horiz. % 211.11% 400.00% 211.11% 122.22% 188.89% 122.22% 100.00%
P/EPS 7.14 5.98 5.34 10.20 8.21 5.62 8.52 -2.90% YoY % 19.40% 11.99% -47.65% 24.24% 46.09% -34.04% - Horiz. % 83.80% 70.19% 62.68% 119.72% 96.36% 65.96% 100.00%
EY 14.00 16.72 18.73 9.80 12.18 17.78 11.74 2.98% YoY % -16.27% -10.73% 91.12% -19.54% -31.50% 51.45% - Horiz. % 119.25% 142.42% 159.54% 83.48% 103.75% 151.45% 100.00%
DY 5.41 1.35 4.51 4.97 3.31 1.54 3.33 8.42% YoY % 300.74% -70.07% -9.26% 50.15% 114.94% -53.75% - Horiz. % 162.46% 40.54% 135.44% 149.25% 99.40% 46.25% 100.00%
P/NAPS 0.51 0.94 0.52 0.35 0.53 0.35 0.29 9.86% YoY % -45.74% 80.77% 48.57% -33.96% 51.43% 20.69% - Horiz. % 175.86% 324.14% 179.31% 120.69% 182.76% 120.69% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 22/11/17 24/11/16 26/11/15 26/11/14 26/11/13 28/11/12 -
Price 0.6000 1.1000 0.6300 0.4600 0.5200 0.4750 0.2900 -
P/RPS 0.15 0.30 0.18 0.13 0.15 0.14 0.09 8.88% YoY % -50.00% 66.67% 38.46% -13.33% 7.14% 55.56% - Horiz. % 166.67% 333.33% 200.00% 144.44% 166.67% 155.56% 100.00%
P/EPS 5.79 4.95 5.06 11.31 7.05 6.85 8.24 -5.71% YoY % 16.97% -2.17% -55.26% 60.43% 2.92% -16.87% - Horiz. % 70.27% 60.07% 61.41% 137.26% 85.56% 83.13% 100.00%
EY 17.27 20.22 19.77 8.85 14.18 14.60 12.14 6.05% YoY % -14.59% 2.28% 123.39% -37.59% -2.88% 20.26% - Horiz. % 142.26% 166.56% 162.85% 72.90% 116.80% 120.26% 100.00%
DY 6.67 1.64 4.76 4.49 3.85 1.26 3.45 11.61% YoY % 306.71% -65.55% 6.01% 16.62% 205.56% -63.48% - Horiz. % 193.33% 47.54% 137.97% 130.14% 111.59% 36.52% 100.00%
P/NAPS 0.42 0.78 0.49 0.38 0.45 0.43 0.28 6.99% YoY % -46.15% 59.18% 28.95% -15.56% 4.65% 53.57% - Horiz. % 150.00% 278.57% 175.00% 135.71% 160.71% 153.57% 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 Notes Q3 2015.pdf 
