[PERSTIM] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 12.15%
YoY- 167.39%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 837,930 808,932 819,577 812,213 796,482 775,464 985,746 -10.25%
PBT 113,372 121,288 99,969 87,433 74,936 48,076 39,742 101.01%
Tax -22,552 -24,272 -22,372 -19,470 -14,336 -8,468 -7,490 108.37%
NP 90,820 97,016 77,597 67,962 60,600 39,608 32,252 99.28%
-
NP to SH 90,820 97,016 77,597 67,962 60,600 39,608 32,252 99.28%
-
Tax Rate 19.89% 20.01% 22.38% 22.27% 19.13% 17.61% 18.85% -
Total Cost 747,110 711,916 741,980 744,250 735,882 735,856 953,494 -14.99%
-
Net Worth 312,795 319,811 294,936 275,068 269,134 259,219 252,216 15.41%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 31,776 - 40,218 17,874 26,814 - 19,859 36.76%
Div Payout % 34.99% - 51.83% 26.30% 44.25% - 61.58% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 312,795 319,811 294,936 275,068 269,134 259,219 252,216 15.41%
NOSH 99,300 99,320 99,305 99,302 99,311 99,317 99,298 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.84% 11.99% 9.47% 8.37% 7.61% 5.11% 3.27% -
ROE 29.03% 30.34% 26.31% 24.71% 22.52% 15.28% 12.79% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 843.83 814.47 825.31 817.92 802.00 780.79 992.71 -10.25%
EPS 91.46 97.68 78.14 68.44 61.02 39.88 32.48 99.28%
DPS 32.00 0.00 40.50 18.00 27.00 0.00 20.00 36.75%
NAPS 3.15 3.22 2.97 2.77 2.71 2.61 2.54 15.41%
Adjusted Per Share Value based on latest NOSH - 99,289
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 649.07 626.61 634.86 629.15 616.97 600.69 763.58 -10.25%
EPS 70.35 75.15 60.11 52.65 46.94 30.68 24.98 99.30%
DPS 24.61 0.00 31.15 13.85 20.77 0.00 15.38 36.76%
NAPS 2.423 2.4773 2.2846 2.1307 2.0848 2.008 1.9537 15.41%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.00 4.90 3.98 3.14 2.61 2.40 1.82 -
P/RPS 0.59 0.60 0.48 0.38 0.33 0.31 0.18 120.49%
P/EPS 5.47 5.02 5.09 4.59 4.28 6.02 5.60 -1.55%
EY 18.29 19.93 19.63 21.80 23.38 16.62 17.85 1.63%
DY 6.40 0.00 10.18 5.73 10.34 0.00 10.99 -30.24%
P/NAPS 1.59 1.52 1.34 1.13 0.96 0.92 0.72 69.49%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 02/11/10 27/07/10 26/05/10 28/01/10 05/11/09 27/07/09 26/05/09 -
Price 5.05 4.86 4.07 3.52 2.69 2.63 2.12 -
P/RPS 0.60 0.60 0.49 0.43 0.34 0.34 0.21 101.22%
P/EPS 5.52 4.98 5.21 5.14 4.41 6.59 6.53 -10.58%
EY 18.11 20.10 19.20 19.44 22.68 15.16 15.32 11.78%
DY 6.34 0.00 9.95 5.11 10.04 0.00 9.43 -23.23%
P/NAPS 1.60 1.51 1.37 1.27 0.99 1.01 0.83 54.82%

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