[PERSTIM] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
06-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -12.22%
YoY- -23.79%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 846,284 802,592 859,373 891,072 929,422 899,024 978,191 -9.18%
PBT 66,186 54,124 41,145 45,494 51,652 60,492 53,633 15.00%
Tax -14,868 -12,352 -10,243 -10,432 -11,708 -13,968 -12,611 11.56%
NP 51,318 41,772 30,902 35,062 39,944 46,524 41,022 16.05%
-
NP to SH 51,318 41,772 30,902 35,062 39,944 46,524 41,022 16.05%
-
Tax Rate 22.46% 22.82% 24.89% 22.93% 22.67% 23.09% 23.51% -
Total Cost 794,966 760,820 828,471 856,009 889,478 852,500 937,169 -10.36%
-
Net Worth 416,086 415,093 402,184 393,246 389,274 399,204 395,232 3.47%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - 9,930 - - - 9,930 -
Div Payout % - - 32.14% - - - 24.21% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 416,086 415,093 402,184 393,246 389,274 399,204 395,232 3.47%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 6.06% 5.20% 3.60% 3.93% 4.30% 5.17% 4.19% -
ROE 12.33% 10.06% 7.68% 8.92% 10.26% 11.65% 10.38% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 852.21 808.21 865.39 897.31 935.93 905.32 985.04 -9.18%
EPS 51.68 42.08 31.12 35.31 40.22 46.84 41.31 16.05%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 4.19 4.18 4.05 3.96 3.92 4.02 3.98 3.47%
Adjusted Per Share Value based on latest NOSH - 99,304
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 655.55 621.70 665.68 690.24 719.95 696.40 757.72 -9.18%
EPS 39.75 32.36 23.94 27.16 30.94 36.04 31.78 16.04%
DPS 0.00 0.00 7.69 0.00 0.00 0.00 7.69 -
NAPS 3.2231 3.2154 3.1154 3.0462 3.0154 3.0923 3.0615 3.47%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.80 4.11 3.18 4.18 4.49 4.52 4.91 -
P/RPS 0.45 0.51 0.37 0.47 0.48 0.50 0.50 -6.76%
P/EPS 7.35 9.77 10.22 11.84 11.16 9.65 11.89 -27.36%
EY 13.60 10.23 9.79 8.45 8.96 10.36 8.41 37.65%
DY 0.00 0.00 3.14 0.00 0.00 0.00 2.04 -
P/NAPS 0.91 0.98 0.79 1.06 1.15 1.12 1.23 -18.15%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 13/10/20 18/08/20 23/06/20 06/02/20 30/10/19 19/08/19 29/05/19 -
Price 3.22 3.89 4.25 4.16 4.53 4.78 4.91 -
P/RPS 0.38 0.48 0.49 0.46 0.48 0.53 0.50 -16.67%
P/EPS 6.23 9.25 13.66 11.78 11.26 10.20 11.89 -34.92%
EY 16.05 10.81 7.32 8.49 8.88 9.80 8.41 53.67%
DY 0.00 0.00 2.35 0.00 0.00 0.00 2.04 -
P/NAPS 0.77 0.93 1.05 1.05 1.16 1.19 1.23 -26.75%

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