[PERSTIM] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 31.42%
YoY- -18.36%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,808,050 1,755,364 1,342,914 1,230,685 1,075,724 1,007,116 831,964 67.69%
PBT 93,122 156,632 61,373 56,153 42,892 31,636 68,719 22.43%
Tax -32,824 -31,920 -14,734 -13,216 -10,220 -10,036 -15,389 65.62%
NP 60,298 124,712 46,639 42,937 32,672 21,600 53,330 8.52%
-
NP to SH 60,298 124,712 46,639 42,937 32,672 21,600 53,330 8.52%
-
Tax Rate 35.25% 20.38% 24.01% 23.54% 23.83% 31.72% 22.39% -
Total Cost 1,747,752 1,630,652 1,296,275 1,187,748 1,043,052 985,516 778,634 71.34%
-
Net Worth 538,330 542,203 506,056 509,929 521,548 507,347 502,183 4.73%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 25,819 - - - - - - -
Div Payout % 42.82% - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 538,330 542,203 506,056 509,929 521,548 507,347 502,183 4.73%
NOSH 129,096 129,096 129,096 129,096 129,096 129,096 129,096 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.33% 7.10% 3.47% 3.49% 3.04% 2.14% 6.41% -
ROE 11.20% 23.00% 9.22% 8.42% 6.26% 4.26% 10.62% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1,400.55 1,359.73 1,040.24 953.31 833.27 780.13 644.45 67.70%
EPS 46.70 96.60 36.13 33.27 25.30 21.76 41.31 8.51%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.17 4.20 3.92 3.95 4.04 3.93 3.89 4.73%
Adjusted Per Share Value based on latest NOSH - 129,096
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1,400.55 1,359.73 1,040.24 953.31 833.27 780.13 644.45 67.70%
EPS 46.70 96.60 36.13 33.27 25.30 21.76 41.31 8.51%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.17 4.20 3.92 3.95 4.04 3.93 3.89 4.73%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 4.28 3.79 4.00 3.94 4.07 3.99 4.04 -
P/RPS 0.31 0.28 0.38 0.41 0.49 0.51 0.63 -37.64%
P/EPS 9.16 3.92 11.07 11.85 16.08 23.85 9.78 -4.26%
EY 10.91 25.49 9.03 8.44 6.22 4.19 10.23 4.37%
DY 4.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.90 1.02 1.00 1.01 1.02 1.04 -0.64%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 09/11/22 30/08/22 31/05/22 24/02/22 24/11/21 21/09/21 25/05/21 -
Price 4.28 3.90 3.81 4.01 3.75 4.17 4.27 -
P/RPS 0.31 0.29 0.37 0.42 0.45 0.53 0.66 -39.54%
P/EPS 9.16 4.04 10.55 12.06 14.82 24.92 10.34 -7.75%
EY 10.91 24.77 9.48 8.29 6.75 4.01 9.67 8.36%
DY 4.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.93 0.97 1.02 0.93 1.06 1.10 -4.28%

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