[PERSTIM] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 11.34%
YoY- 108.54%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 634,878 595,404 650,762 660,722 646,718 608,804 655,518 -2.10%
PBT 35,296 29,400 50,747 52,908 47,292 37,940 32,888 4.81%
Tax -8,016 -6,536 -10,081 -10,152 -8,892 -6,924 -6,204 18.61%
NP 27,280 22,864 40,666 42,756 38,400 31,016 26,684 1.48%
-
NP to SH 27,280 22,864 40,666 42,756 38,400 31,016 26,684 1.48%
-
Tax Rate 22.71% 22.23% 19.87% 19.19% 18.80% 18.25% 18.86% -
Total Cost 607,598 572,540 610,096 617,966 608,318 577,788 628,834 -2.26%
-
Net Worth 323,733 332,670 329,691 321,747 323,733 328,698 318,768 1.03%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 29,791 - 39,721 26,481 39,721 - 39,721 -17.43%
Div Payout % 109.21% - 97.68% 61.94% 103.44% - 148.86% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 323,733 332,670 329,691 321,747 323,733 328,698 318,768 1.03%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.30% 3.84% 6.25% 6.47% 5.94% 5.09% 4.07% -
ROE 8.43% 6.87% 12.33% 13.29% 11.86% 9.44% 8.37% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 639.32 599.57 655.32 665.35 651.25 613.07 660.11 -2.10%
EPS 27.48 23.04 40.95 43.05 38.66 31.24 26.87 1.50%
DPS 30.00 0.00 40.00 26.67 40.00 0.00 40.00 -17.43%
NAPS 3.26 3.35 3.32 3.24 3.26 3.31 3.21 1.03%
Adjusted Per Share Value based on latest NOSH - 99,304
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 491.79 461.21 504.09 511.81 500.96 471.59 507.78 -2.10%
EPS 21.13 17.71 31.50 33.12 29.75 24.03 20.67 1.47%
DPS 23.08 0.00 30.77 20.51 30.77 0.00 30.77 -17.43%
NAPS 2.5077 2.5769 2.5538 2.4923 2.5077 2.5462 2.4692 1.03%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.39 4.82 4.50 3.94 3.63 3.68 3.09 -
P/RPS 0.69 0.80 0.69 0.59 0.56 0.60 0.47 29.14%
P/EPS 15.98 20.93 10.99 9.15 9.39 11.78 11.50 24.49%
EY 6.26 4.78 9.10 10.93 10.65 8.49 8.70 -19.68%
DY 6.83 0.00 8.89 6.77 11.02 0.00 12.94 -34.66%
P/NAPS 1.35 1.44 1.36 1.22 1.11 1.11 0.96 25.49%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/10/14 25/07/14 22/05/14 28/01/14 29/10/13 25/07/13 28/05/13 -
Price 4.37 5.02 4.65 3.88 3.62 3.97 3.59 -
P/RPS 0.68 0.84 0.71 0.58 0.56 0.65 0.54 16.59%
P/EPS 15.91 21.80 11.36 9.01 9.36 12.71 13.36 12.33%
EY 6.29 4.59 8.81 11.10 10.68 7.87 7.48 -10.89%
DY 6.86 0.00 8.60 6.87 11.05 0.00 11.14 -27.59%
P/NAPS 1.34 1.50 1.40 1.20 1.11 1.20 1.12 12.68%

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