[PERSTIM] QoQ Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
28-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 6.17%
YoY- 7.07%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 949,984 840,793 811,592 751,306 705,176 743,385 725,170 19.74%
PBT 13,988 71,394 67,090 64,788 61,292 64,232 62,670 -63.23%
Tax -2,640 -16,253 -14,822 -14,700 -14,116 -13,299 -12,384 -64.34%
NP 11,348 55,141 52,268 50,088 47,176 50,933 50,286 -62.96%
-
NP to SH 11,348 55,141 52,268 50,088 47,176 50,933 50,286 -62.96%
-
Tax Rate 18.87% 22.77% 22.09% 22.69% 23.03% 20.70% 19.76% -
Total Cost 938,636 785,652 759,324 701,218 658,000 692,452 674,884 24.62%
-
Net Worth 395,232 397,218 383,316 380,337 383,316 367,427 366,434 5.17%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 39,721 26,481 39,721 - 37,735 23,833 -
Div Payout % - 72.04% 50.66% 79.30% - 74.09% 47.39% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 395,232 397,218 383,316 380,337 383,316 367,427 366,434 5.17%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.19% 6.56% 6.44% 6.67% 6.69% 6.85% 6.93% -
ROE 2.87% 13.88% 13.64% 13.17% 12.31% 13.86% 13.72% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 956.64 846.68 817.27 756.57 710.11 748.59 730.25 19.74%
EPS 11.44 55.53 52.64 50.44 47.52 51.29 50.64 -62.94%
DPS 0.00 40.00 26.67 40.00 0.00 38.00 24.00 -
NAPS 3.98 4.00 3.86 3.83 3.86 3.70 3.69 5.17%
Adjusted Per Share Value based on latest NOSH - 99,304
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 735.87 651.29 628.67 581.97 546.24 575.84 561.73 19.74%
EPS 8.79 42.71 40.49 38.80 36.54 39.45 38.95 -62.96%
DPS 0.00 30.77 20.51 30.77 0.00 29.23 18.46 -
NAPS 3.0615 3.0769 2.9692 2.9462 2.9692 2.8462 2.8385 5.17%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 7.79 7.55 6.80 6.13 5.86 5.66 5.50 -
P/RPS 0.81 0.89 0.83 0.81 0.83 0.76 0.75 5.26%
P/EPS 68.17 13.60 12.92 12.15 12.34 11.04 10.86 240.66%
EY 1.47 7.35 7.74 8.23 8.11 9.06 9.21 -70.60%
DY 0.00 5.30 3.92 6.53 0.00 6.71 4.36 -
P/NAPS 1.96 1.89 1.76 1.60 1.52 1.53 1.49 20.07%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 31/07/17 30/05/17 25/01/17 28/10/16 28/07/16 30/05/16 28/01/16 -
Price 8.10 7.45 6.95 6.40 6.22 5.90 5.31 -
P/RPS 0.85 0.88 0.85 0.85 0.88 0.79 0.73 10.68%
P/EPS 70.88 13.42 13.20 12.69 13.09 11.50 10.49 257.82%
EY 1.41 7.45 7.57 7.88 7.64 8.69 9.54 -72.07%
DY 0.00 5.37 3.84 6.25 0.00 6.44 4.52 -
P/NAPS 2.04 1.86 1.80 1.67 1.61 1.59 1.44 26.16%

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