[PERSTIM] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
02-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -6.39%
YoY- 49.87%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 856,048 853,350 859,244 837,930 808,932 819,577 812,213 3.57%
PBT 71,696 83,548 101,744 113,372 121,288 99,969 87,433 -12.42%
Tax -12,748 -17,631 -22,512 -22,552 -24,272 -22,372 -19,470 -24.65%
NP 58,948 65,917 79,232 90,820 97,016 77,597 67,962 -9.07%
-
NP to SH 58,948 65,917 79,232 90,820 97,016 77,597 67,962 -9.07%
-
Tax Rate 17.78% 21.10% 22.13% 19.89% 20.01% 22.38% 22.27% -
Total Cost 797,100 787,433 780,012 747,110 711,916 741,980 744,250 4.69%
-
Net Worth 329,695 313,795 314,796 312,795 319,811 294,936 275,068 12.87%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 39,721 21,185 31,776 - 40,218 17,874 -
Div Payout % - 60.26% 26.74% 34.99% - 51.83% 26.30% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 329,695 313,795 314,796 312,795 319,811 294,936 275,068 12.87%
NOSH 99,305 99,302 99,304 99,300 99,320 99,305 99,302 0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.89% 7.72% 9.22% 10.84% 11.99% 9.47% 8.37% -
ROE 17.88% 21.01% 25.17% 29.03% 30.34% 26.31% 24.71% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 862.03 859.34 865.26 843.83 814.47 825.31 817.92 3.57%
EPS 59.36 66.38 79.79 91.46 97.68 78.14 68.44 -9.07%
DPS 0.00 40.00 21.33 32.00 0.00 40.50 18.00 -
NAPS 3.32 3.16 3.17 3.15 3.22 2.97 2.77 12.87%
Adjusted Per Share Value based on latest NOSH - 99,323
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 663.11 661.02 665.58 649.07 626.61 634.86 629.15 3.57%
EPS 45.66 51.06 61.37 70.35 75.15 60.11 52.65 -9.08%
DPS 0.00 30.77 16.41 24.61 0.00 31.15 13.85 -
NAPS 2.5539 2.4307 2.4385 2.423 2.4773 2.2846 2.1307 12.87%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 4.00 4.75 5.01 5.00 4.90 3.98 3.14 -
P/RPS 0.46 0.55 0.58 0.59 0.60 0.48 0.38 13.62%
P/EPS 6.74 7.16 6.28 5.47 5.02 5.09 4.59 29.28%
EY 14.84 13.97 15.93 18.29 19.93 19.63 21.80 -22.67%
DY 0.00 8.42 4.26 6.40 0.00 10.18 5.73 -
P/NAPS 1.20 1.50 1.58 1.59 1.52 1.34 1.13 4.09%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/07/11 26/05/11 26/01/11 02/11/10 27/07/10 26/05/10 28/01/10 -
Price 4.15 5.17 4.98 5.05 4.86 4.07 3.52 -
P/RPS 0.48 0.60 0.58 0.60 0.60 0.49 0.43 7.63%
P/EPS 6.99 7.79 6.24 5.52 4.98 5.21 5.14 22.81%
EY 14.30 12.84 16.02 18.11 20.10 19.20 19.44 -18.55%
DY 0.00 7.74 4.28 6.34 0.00 9.95 5.11 -
P/NAPS 1.25 1.64 1.57 1.60 1.51 1.37 1.27 -1.05%

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