[PERSTIM] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
11-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -27.3%
YoY- -46.35%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 796,482 775,464 985,746 996,705 932,422 873,336 740,346 4.98%
PBT 74,936 48,076 39,742 34,561 45,872 54,528 48,706 33.23%
Tax -14,336 -8,468 -7,490 -9,144 -10,912 -13,032 -3,325 164.67%
NP 60,600 39,608 32,252 25,417 34,960 41,496 45,381 21.24%
-
NP to SH 60,600 39,608 32,252 25,417 34,960 41,496 45,381 21.24%
-
Tax Rate 19.13% 17.61% 18.85% 26.46% 23.79% 23.90% 6.83% -
Total Cost 735,882 735,856 953,494 971,288 897,462 831,840 694,965 3.88%
-
Net Worth 269,134 259,219 252,216 236,301 249,322 245,203 237,331 8.73%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 26,814 - 19,859 13,238 19,866 - 19,860 22.13%
Div Payout % 44.25% - 61.58% 52.08% 56.83% - 43.76% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 269,134 259,219 252,216 236,301 249,322 245,203 237,331 8.73%
NOSH 99,311 99,317 99,298 99,286 99,331 99,272 99,301 0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.61% 5.11% 3.27% 2.55% 3.75% 4.75% 6.13% -
ROE 22.52% 15.28% 12.79% 10.76% 14.02% 16.92% 19.12% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 802.00 780.79 992.71 1,003.87 938.69 879.73 745.55 4.98%
EPS 61.02 39.88 32.48 25.60 35.92 41.80 45.70 21.23%
DPS 27.00 0.00 20.00 13.33 20.00 0.00 20.00 22.12%
NAPS 2.71 2.61 2.54 2.38 2.51 2.47 2.39 8.72%
Adjusted Per Share Value based on latest NOSH - 99,430
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 616.97 600.69 763.58 772.06 722.27 676.50 573.48 4.98%
EPS 46.94 30.68 24.98 19.69 27.08 32.14 35.15 21.24%
DPS 20.77 0.00 15.38 10.25 15.39 0.00 15.38 22.15%
NAPS 2.0848 2.008 1.9537 1.8304 1.9313 1.8994 1.8384 8.73%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.61 2.40 1.82 2.27 2.58 2.70 2.95 -
P/RPS 0.33 0.31 0.18 0.23 0.27 0.31 0.40 -12.02%
P/EPS 4.28 6.02 5.60 8.87 7.33 6.46 6.46 -23.98%
EY 23.38 16.62 17.85 11.28 13.64 15.48 15.49 31.54%
DY 10.34 0.00 10.99 5.87 7.75 0.00 6.78 32.45%
P/NAPS 0.96 0.92 0.72 0.95 1.03 1.09 1.23 -15.21%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 27/07/09 26/05/09 11/02/09 05/11/08 21/07/08 22/05/08 -
Price 2.69 2.63 2.12 2.30 2.15 2.65 2.98 -
P/RPS 0.34 0.34 0.21 0.23 0.23 0.30 0.40 -10.25%
P/EPS 4.41 6.59 6.53 8.98 6.11 6.34 6.52 -22.92%
EY 22.68 15.16 15.32 11.13 16.37 15.77 15.34 29.75%
DY 10.04 0.00 9.43 5.80 9.30 0.00 6.71 30.78%
P/NAPS 0.99 1.01 0.83 0.97 0.86 1.07 1.25 -14.38%

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