[PERSTIM] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
27-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 22.81%
YoY- -4.55%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 819,577 812,213 796,482 775,464 985,746 996,705 932,422 -8.24%
PBT 99,969 87,433 74,936 48,076 39,742 34,561 45,872 68.17%
Tax -22,372 -19,470 -14,336 -8,468 -7,490 -9,144 -10,912 61.45%
NP 77,597 67,962 60,600 39,608 32,252 25,417 34,960 70.23%
-
NP to SH 77,597 67,962 60,600 39,608 32,252 25,417 34,960 70.23%
-
Tax Rate 22.38% 22.27% 19.13% 17.61% 18.85% 26.46% 23.79% -
Total Cost 741,980 744,250 735,882 735,856 953,494 971,288 897,462 -11.92%
-
Net Worth 294,936 275,068 269,134 259,219 252,216 236,301 249,322 11.86%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 40,218 17,874 26,814 - 19,859 13,238 19,866 60.10%
Div Payout % 51.83% 26.30% 44.25% - 61.58% 52.08% 56.83% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 294,936 275,068 269,134 259,219 252,216 236,301 249,322 11.86%
NOSH 99,305 99,302 99,311 99,317 99,298 99,286 99,331 -0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.47% 8.37% 7.61% 5.11% 3.27% 2.55% 3.75% -
ROE 26.31% 24.71% 22.52% 15.28% 12.79% 10.76% 14.02% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 825.31 817.92 802.00 780.79 992.71 1,003.87 938.69 -8.23%
EPS 78.14 68.44 61.02 39.88 32.48 25.60 35.92 67.96%
DPS 40.50 18.00 27.00 0.00 20.00 13.33 20.00 60.12%
NAPS 2.97 2.77 2.71 2.61 2.54 2.38 2.51 11.88%
Adjusted Per Share Value based on latest NOSH - 99,317
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 634.86 629.15 616.97 600.69 763.58 772.06 722.27 -8.24%
EPS 60.11 52.65 46.94 30.68 24.98 19.69 27.08 70.24%
DPS 31.15 13.85 20.77 0.00 15.38 10.25 15.39 60.07%
NAPS 2.2846 2.1307 2.0848 2.008 1.9537 1.8304 1.9313 11.86%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.98 3.14 2.61 2.40 1.82 2.27 2.58 -
P/RPS 0.48 0.38 0.33 0.31 0.18 0.23 0.27 46.80%
P/EPS 5.09 4.59 4.28 6.02 5.60 8.87 7.33 -21.60%
EY 19.63 21.80 23.38 16.62 17.85 11.28 13.64 27.49%
DY 10.18 5.73 10.34 0.00 10.99 5.87 7.75 19.95%
P/NAPS 1.34 1.13 0.96 0.92 0.72 0.95 1.03 19.19%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 28/01/10 05/11/09 27/07/09 26/05/09 11/02/09 05/11/08 -
Price 4.07 3.52 2.69 2.63 2.12 2.30 2.15 -
P/RPS 0.49 0.43 0.34 0.34 0.21 0.23 0.23 65.64%
P/EPS 5.21 5.14 4.41 6.59 6.53 8.98 6.11 -10.08%
EY 19.20 19.44 22.68 15.16 15.32 11.13 16.37 11.22%
DY 9.95 5.11 10.04 0.00 9.43 5.80 9.30 4.61%
P/NAPS 1.37 1.27 0.99 1.01 0.83 0.97 0.86 36.43%

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
Post a Comment