[PERSTIM] QoQ Annualized Quarter Result on 30-Sep-2017 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
30-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 11.93%
YoY- -74.64%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 955,336 938,866 940,973 943,676 949,984 840,793 811,592 11.51%
PBT 63,144 29,967 16,732 15,886 13,988 71,394 67,090 -3.97%
Tax -14,584 -7,339 -3,733 -3,184 -2,640 -16,253 -14,822 -1.07%
NP 48,560 22,628 12,998 12,702 11,348 55,141 52,268 -4.80%
-
NP to SH 48,560 22,628 12,998 12,702 11,348 55,141 52,268 -4.80%
-
Tax Rate 23.10% 24.49% 22.31% 20.04% 18.87% 22.77% 22.09% -
Total Cost 906,776 916,238 927,974 930,974 938,636 785,652 759,324 12.59%
-
Net Worth 386,295 380,337 374,378 376,364 395,232 397,218 383,316 0.51%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 29,791 - - - 39,721 26,481 -
Div Payout % - 131.66% - - - 72.04% 50.66% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 386,295 380,337 374,378 376,364 395,232 397,218 383,316 0.51%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.08% 2.41% 1.38% 1.35% 1.19% 6.56% 6.44% -
ROE 12.57% 5.95% 3.47% 3.37% 2.87% 13.88% 13.64% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 962.02 945.44 947.56 950.28 956.64 846.68 817.27 11.51%
EPS 48.88 22.79 13.09 12.80 11.44 55.53 52.64 -4.83%
DPS 0.00 30.00 0.00 0.00 0.00 40.00 26.67 -
NAPS 3.89 3.83 3.77 3.79 3.98 4.00 3.86 0.51%
Adjusted Per Share Value based on latest NOSH - 99,304
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 740.02 727.26 728.89 730.99 735.87 651.29 628.67 11.51%
EPS 37.62 17.53 10.07 9.84 8.79 42.71 40.49 -4.79%
DPS 0.00 23.08 0.00 0.00 0.00 30.77 20.51 -
NAPS 2.9923 2.9462 2.90 2.9154 3.0615 3.0769 2.9692 0.51%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 4.13 3.53 4.03 5.72 7.79 7.55 6.80 -
P/RPS 0.43 0.37 0.43 0.60 0.81 0.89 0.83 -35.57%
P/EPS 8.45 15.49 30.79 44.72 68.17 13.60 12.92 -24.71%
EY 11.84 6.46 3.25 2.24 1.47 7.35 7.74 32.86%
DY 0.00 8.50 0.00 0.00 0.00 5.30 3.92 -
P/NAPS 1.06 0.92 1.07 1.51 1.96 1.89 1.76 -28.74%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 31/07/18 31/05/18 30/01/18 30/10/17 31/07/17 30/05/17 25/01/17 -
Price 4.84 3.80 4.22 5.70 8.10 7.45 6.95 -
P/RPS 0.50 0.40 0.45 0.60 0.85 0.88 0.85 -29.86%
P/EPS 9.90 16.68 32.24 44.56 70.88 13.42 13.20 -17.49%
EY 10.10 6.00 3.10 2.24 1.41 7.45 7.57 21.25%
DY 0.00 7.89 0.00 0.00 0.00 5.37 3.84 -
P/NAPS 1.24 0.99 1.12 1.50 2.04 1.86 1.80 -22.05%

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