[PERSTIM] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 53.0%
YoY- 73.34%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 808,932 819,577 812,213 796,482 775,464 985,746 996,705 -13.02%
PBT 121,288 99,969 87,433 74,936 48,076 39,742 34,561 131.46%
Tax -24,272 -22,372 -19,470 -14,336 -8,468 -7,490 -9,144 92.05%
NP 97,016 77,597 67,962 60,600 39,608 32,252 25,417 144.83%
-
NP to SH 97,016 77,597 67,962 60,600 39,608 32,252 25,417 144.83%
-
Tax Rate 20.01% 22.38% 22.27% 19.13% 17.61% 18.85% 26.46% -
Total Cost 711,916 741,980 744,250 735,882 735,856 953,494 971,288 -18.75%
-
Net Worth 319,811 294,936 275,068 269,134 259,219 252,216 236,301 22.42%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 40,218 17,874 26,814 - 19,859 13,238 -
Div Payout % - 51.83% 26.30% 44.25% - 61.58% 52.08% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 319,811 294,936 275,068 269,134 259,219 252,216 236,301 22.42%
NOSH 99,320 99,305 99,302 99,311 99,317 99,298 99,286 0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.99% 9.47% 8.37% 7.61% 5.11% 3.27% 2.55% -
ROE 30.34% 26.31% 24.71% 22.52% 15.28% 12.79% 10.76% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 814.47 825.31 817.92 802.00 780.79 992.71 1,003.87 -13.04%
EPS 97.68 78.14 68.44 61.02 39.88 32.48 25.60 144.77%
DPS 0.00 40.50 18.00 27.00 0.00 20.00 13.33 -
NAPS 3.22 2.97 2.77 2.71 2.61 2.54 2.38 22.39%
Adjusted Per Share Value based on latest NOSH - 99,308
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 626.61 634.86 629.15 616.97 600.69 763.58 772.06 -13.02%
EPS 75.15 60.11 52.65 46.94 30.68 24.98 19.69 144.82%
DPS 0.00 31.15 13.85 20.77 0.00 15.38 10.25 -
NAPS 2.4773 2.2846 2.1307 2.0848 2.008 1.9537 1.8304 22.42%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.90 3.98 3.14 2.61 2.40 1.82 2.27 -
P/RPS 0.60 0.48 0.38 0.33 0.31 0.18 0.23 89.83%
P/EPS 5.02 5.09 4.59 4.28 6.02 5.60 8.87 -31.65%
EY 19.93 19.63 21.80 23.38 16.62 17.85 11.28 46.30%
DY 0.00 10.18 5.73 10.34 0.00 10.99 5.87 -
P/NAPS 1.52 1.34 1.13 0.96 0.92 0.72 0.95 36.91%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/07/10 26/05/10 28/01/10 05/11/09 27/07/09 26/05/09 11/02/09 -
Price 4.86 4.07 3.52 2.69 2.63 2.12 2.30 -
P/RPS 0.60 0.49 0.43 0.34 0.34 0.21 0.23 89.83%
P/EPS 4.98 5.21 5.14 4.41 6.59 6.53 8.98 -32.57%
EY 20.10 19.20 19.44 22.68 15.16 15.32 11.13 48.45%
DY 0.00 9.95 5.11 10.04 0.00 9.43 5.80 -
P/NAPS 1.51 1.37 1.27 0.99 1.01 0.83 0.97 34.42%

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