[PERSTIM] QoQ Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 14.18%
YoY- 140.6%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 859,244 837,930 808,932 819,577 812,213 796,482 775,464 7.05%
PBT 101,744 113,372 121,288 99,969 87,433 74,936 48,076 64.61%
Tax -22,512 -22,552 -24,272 -22,372 -19,470 -14,336 -8,468 91.56%
NP 79,232 90,820 97,016 77,597 67,962 60,600 39,608 58.56%
-
NP to SH 79,232 90,820 97,016 77,597 67,962 60,600 39,608 58.56%
-
Tax Rate 22.13% 19.89% 20.01% 22.38% 22.27% 19.13% 17.61% -
Total Cost 780,012 747,110 711,916 741,980 744,250 735,882 735,856 3.95%
-
Net Worth 314,796 312,795 319,811 294,936 275,068 269,134 259,219 13.78%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 21,185 31,776 - 40,218 17,874 26,814 - -
Div Payout % 26.74% 34.99% - 51.83% 26.30% 44.25% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 314,796 312,795 319,811 294,936 275,068 269,134 259,219 13.78%
NOSH 99,304 99,300 99,320 99,305 99,302 99,311 99,317 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.22% 10.84% 11.99% 9.47% 8.37% 7.61% 5.11% -
ROE 25.17% 29.03% 30.34% 26.31% 24.71% 22.52% 15.28% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 865.26 843.83 814.47 825.31 817.92 802.00 780.79 7.06%
EPS 79.79 91.46 97.68 78.14 68.44 61.02 39.88 58.57%
DPS 21.33 32.00 0.00 40.50 18.00 27.00 0.00 -
NAPS 3.17 3.15 3.22 2.97 2.77 2.71 2.61 13.79%
Adjusted Per Share Value based on latest NOSH - 99,309
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 665.58 649.07 626.61 634.86 629.15 616.97 600.69 7.05%
EPS 61.37 70.35 75.15 60.11 52.65 46.94 30.68 58.55%
DPS 16.41 24.61 0.00 31.15 13.85 20.77 0.00 -
NAPS 2.4385 2.423 2.4773 2.2846 2.1307 2.0848 2.008 13.78%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.01 5.00 4.90 3.98 3.14 2.61 2.40 -
P/RPS 0.58 0.59 0.60 0.48 0.38 0.33 0.31 51.66%
P/EPS 6.28 5.47 5.02 5.09 4.59 4.28 6.02 2.85%
EY 15.93 18.29 19.93 19.63 21.80 23.38 16.62 -2.77%
DY 4.26 6.40 0.00 10.18 5.73 10.34 0.00 -
P/NAPS 1.58 1.59 1.52 1.34 1.13 0.96 0.92 43.26%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 26/01/11 02/11/10 27/07/10 26/05/10 28/01/10 05/11/09 27/07/09 -
Price 4.98 5.05 4.86 4.07 3.52 2.69 2.63 -
P/RPS 0.58 0.60 0.60 0.49 0.43 0.34 0.34 42.62%
P/EPS 6.24 5.52 4.98 5.21 5.14 4.41 6.59 -3.56%
EY 16.02 18.11 20.10 19.20 19.44 22.68 15.16 3.73%
DY 4.28 6.34 0.00 9.95 5.11 10.04 0.00 -
P/NAPS 1.57 1.60 1.51 1.37 1.27 0.99 1.01 34.08%

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