[PRESTAR] YoY TTM Result on 30-Jun-2018 [#2]

Stock

[PRESTAR] PRESTAR RESOURCES BHD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- -36.6%

YoY- -40.21%

Quarter Report

Prestar - Q2 2018 Results and Notes.pdf

Latest QR

Upcoming QR

PRESTAR's Result

PRESTAR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	527,643	375,923	557,582	776,264	668,024	603,871	628,043	-2.85%
YoY %	40.36%	-32.58%	-28.17%	16.20%	10.62%	-3.85%	-	-
Horiz. %	84.01%	59.86%	88.78%	123.60%	106.37%	96.15%	100.00%	-
PBT	74,821	5,207	1,505	43,921	68,243	25,290	19,052	25.58%
YoY %	1,336.93%	245.98%	-96.57%	-35.64%	169.84%	32.74%	-	-
Horiz. %	392.72%	27.33%	7.90%	230.53%	358.19%	132.74%	100.00%	-
Tax	-16,285	838	6,179	-12,799	-15,636	-7,263	-6,922	15.31%
YoY %	-2,043.32%	-86.44%	148.28%	18.14%	-115.28%	-4.93%	-	-
Horiz. %	235.26%	-12.11%	-89.27%	184.90%	225.89%	104.93%	100.00%	-
NP	58,536	6,045	7,684	31,122	52,607	18,027	12,130	29.96%
YoY %	868.34%	-21.33%	-75.31%	-40.84%	191.82%	48.62%	-	-
Horiz. %	482.57%	49.84%	63.35%	256.57%	433.69%	148.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,532	6,547	2,653	25,917	43,344	14,548	9,662	34.97%
YoY %	794.03%	146.78%	-89.76%	-40.21%	197.94%	50.57%	-	-
Horiz. %	605.80%	67.76%	27.46%	268.24%	448.60%	150.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.77%	-16.09%	-410.56%	29.14%	22.91%	28.72%	36.33%	-
YoY %	235.30%	96.08%	-1,508.92%	27.19%	-20.23%	-20.95%	-	-
Horiz. %	59.92%	-44.29%	-1,130.09%	80.21%	63.06%	79.05%	100.00%	-
Total Cost	469,107	369,878	549,898	745,142	615,417	585,844	615,913	-4.43%
YoY %	26.83%	-32.74%	-26.20%	21.08%	5.05%	-4.88%	-	-
Horiz. %	76.16%	60.05%	89.28%	120.98%	99.92%	95.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	338,618	285,096	279,888	281,285	262,894	222,658	209,600	8.31%
YoY %	18.77%	1.86%	-0.50%	7.00%	18.07%	6.23%	-	-
Horiz. %	161.55%	136.02%	133.53%	134.20%	125.43%	106.23%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	3,879	1,956	2,940	5,919	5,277	3,502	3,495	1.75%
YoY %	98.31%	-33.47%	-50.33%	12.17%	50.69%	0.20%	-	-
Horiz. %	110.99%	55.97%	84.12%	169.36%	150.99%	100.20%	100.00%	-
Div Payout %	6.63%	29.88%	110.83%	22.84%	12.18%	24.07%	36.18%	-
YoY %	-77.81%	-73.04%	385.25%	87.52%	-49.40%	-33.47%	-	-
Horiz. %	18.33%	82.59%	306.33%	63.13%	33.67%	66.53%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	338,618	285,096	279,888	281,285	262,894	222,658	209,600	8.31%
YoY %	18.77%	1.86%	-0.50%	7.00%	18.07%	6.23%	-	-
Horiz. %	161.55%	136.02%	133.53%	134.20%	125.43%	106.23%	100.00%	-
NOSH	225,034	204,830	204,830	204,830	191,893	175,322	174,666	4.30%
YoY %	9.86%	0.00%	0.00%	6.74%	9.45%	0.38%	-	-
Horiz. %	128.84%	117.27%	117.27%	117.27%	109.86%	100.38%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	11.09%	1.61%	1.38%	4.01%	7.88%	2.99%	1.93%	-
YoY %	588.82%	16.67%	-65.59%	-49.11%	163.55%	54.92%	-	-
Horiz. %	574.61%	83.42%	71.50%	207.77%	408.29%	154.92%	100.00%	-
ROE	17.29%	2.30%	0.95%	9.21%	16.49%	6.53%	4.61%	-
YoY %	651.74%	142.11%	-89.69%	-44.15%	152.53%	41.65%	-	-
Horiz. %	375.05%	49.89%	20.61%	199.78%	357.70%	141.65%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	263.34	193.83	284.88	394.64	348.12	344.44	359.57	-5.05%
YoY %	35.86%	-31.96%	-27.81%	13.36%	1.07%	-4.21%	-	-
Horiz. %	73.24%	53.91%	79.23%	109.75%	96.82%	95.79%	100.00%	-
EPS	29.21	3.38	1.36	13.18	22.59	8.30	5.53	31.93%
YoY %	764.20%	148.53%	-89.68%	-41.66%	172.17%	50.09%	-	-
Horiz. %	528.21%	61.12%	24.59%	238.34%	408.50%	150.09%	100.00%	-
DPS	1.94	1.00	1.50	3.00	2.75	2.00	2.00	-0.50%
YoY %	94.00%	-33.33%	-50.00%	9.09%	37.50%	0.00%	-	-
Horiz. %	97.00%	50.00%	75.00%	150.00%	137.50%	100.00%	100.00%	-
NAPS	1.69	1.47	1.43	1.43	1.37	1.27	1.20	5.86%
YoY %	14.97%	2.80%	0.00%	4.38%	7.87%	5.83%	-	-
Horiz. %	140.83%	122.50%	119.17%	119.17%	114.17%	105.83%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 204,830
RPS	148.42	105.74	156.84	218.35	187.90	169.86	176.66	-2.85%
YoY %	40.36%	-32.58%	-28.17%	16.21%	10.62%	-3.85%	-	-
Horiz. %	84.01%	59.86%	88.78%	123.60%	106.36%	96.15%	100.00%	-
EPS	16.46	1.84	0.75	7.29	12.19	4.09	2.72	34.95%
YoY %	794.57%	145.33%	-89.71%	-40.20%	198.04%	50.37%	-	-
Horiz. %	605.15%	67.65%	27.57%	268.01%	448.16%	150.37%	100.00%	-
DPS	1.09	0.55	0.83	1.66	1.48	0.99	0.98	1.78%
YoY %	98.18%	-33.73%	-50.00%	12.16%	49.49%	1.02%	-	-
Horiz. %	111.22%	56.12%	84.69%	169.39%	151.02%	101.02%	100.00%	-
NAPS	0.9525	0.8019	0.7873	0.7912	0.7395	0.6263	0.5896	8.31%
YoY %	18.78%	1.85%	-0.49%	6.99%	18.07%	6.22%	-	-
Horiz. %	161.55%	136.01%	133.53%	134.19%	125.42%	106.22%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	1.03	0.40	0.545	0.83	1.28	0.57	0.505	-
P/RPS	0.39	0.21	0.19	0.21	0.37	0.17	0.14	18.60%
YoY %	85.71%	10.53%	-9.52%	-43.24%	117.65%	21.43%	-	-
Horiz. %	278.57%	150.00%	135.71%	150.00%	264.29%	121.43%	100.00%	-
P/EPS	3.53	11.85	40.21	6.30	5.67	6.87	9.13	-14.63%
YoY %	-70.21%	-70.53%	538.25%	11.11%	-17.47%	-24.75%	-	-
Horiz. %	38.66%	129.79%	440.42%	69.00%	62.10%	75.25%	100.00%	-
EY	28.36	8.44	2.49	15.87	17.65	14.56	10.95	17.17%
YoY %	236.02%	238.96%	-84.31%	-10.08%	21.22%	32.97%	-	-
Horiz. %	259.00%	77.08%	22.74%	144.93%	161.19%	132.97%	100.00%	-
DY	1.88	2.50	2.75	3.61	2.15	3.50	3.96	-11.66%
YoY %	-24.80%	-9.09%	-23.82%	67.91%	-38.57%	-11.62%	-	-
Horiz. %	47.47%	63.13%	69.44%	91.16%	54.29%	88.38%	100.00%	-
P/NAPS	0.61	0.27	0.38	0.58	0.93	0.45	0.42	6.41%
YoY %	125.93%	-28.95%	-34.48%	-37.63%	106.67%	7.14%	-	-
Horiz. %	145.24%	64.29%	90.48%	138.10%	221.43%	107.14%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	25/08/21	26/08/20	28/08/19	28/08/18	23/08/17	25/08/16	25/08/15	-
Price	0.705	0.565	0.41	0.815	1.38	0.55	0.41	-
P/RPS	0.27	0.29	0.14	0.21	0.40	0.16	0.11	16.12%
YoY %	-6.90%	107.14%	-33.33%	-47.50%	150.00%	45.45%	-	-
Horiz. %	245.45%	263.64%	127.27%	190.91%	363.64%	145.45%	100.00%	-
P/EPS	2.41	16.74	30.25	6.19	6.11	6.63	7.41	-17.05%
YoY %	-85.60%	-44.66%	388.69%	1.31%	-7.84%	-10.53%	-	-
Horiz. %	32.52%	225.91%	408.23%	83.54%	82.46%	89.47%	100.00%	-
EY	41.44	5.97	3.31	16.17	16.37	15.09	13.49	20.54%
YoY %	594.14%	80.36%	-79.53%	-1.22%	8.48%	11.86%	-	-
Horiz. %	307.19%	44.26%	24.54%	119.87%	121.35%	111.86%	100.00%	-
DY	2.75	1.77	3.66	3.68	1.99	3.63	4.88	-9.10%
YoY %	55.37%	-51.64%	-0.54%	84.92%	-45.18%	-25.61%	-	-
Horiz. %	56.35%	36.27%	75.00%	75.41%	40.78%	74.39%	100.00%	-
P/NAPS	0.42	0.38	0.29	0.57	1.01	0.43	0.34	3.58%
YoY %	10.53%	31.03%	-49.12%	-43.56%	134.88%	26.47%	-	-
Horiz. %	123.53%	111.76%	85.29%	167.65%	297.06%	126.47%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos