[PERSTIM] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
27-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -69.3%
YoY- -4.55%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 819,577 609,160 398,241 193,866 985,746 747,529 466,211 45.70%
PBT 99,969 65,575 37,468 12,019 39,742 25,921 22,936 167.06%
Tax -22,372 -14,603 -7,168 -2,117 -7,490 -6,858 -5,456 156.40%
NP 77,597 50,972 30,300 9,902 32,252 19,063 17,480 170.35%
-
NP to SH 77,597 50,972 30,300 9,902 32,252 19,063 17,480 170.35%
-
Tax Rate 22.38% 22.27% 19.13% 17.61% 18.85% 26.46% 23.79% -
Total Cost 741,980 558,188 367,941 183,964 953,494 728,466 448,731 39.87%
-
Net Worth 294,936 275,068 269,134 259,219 252,216 236,301 249,322 11.86%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 40,218 13,405 13,407 - 19,859 9,928 9,933 154.25%
Div Payout % 51.83% 26.30% 44.25% - 61.58% 52.08% 56.83% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 294,936 275,068 269,134 259,219 252,216 236,301 249,322 11.86%
NOSH 99,305 99,302 99,311 99,317 99,298 99,286 99,331 -0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.47% 8.37% 7.61% 5.11% 3.27% 2.55% 3.75% -
ROE 26.31% 18.53% 11.26% 3.82% 12.79% 8.07% 7.01% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 825.31 613.44 401.00 195.20 992.71 752.90 469.35 45.73%
EPS 78.14 51.33 30.51 9.97 32.48 19.20 17.96 166.74%
DPS 40.50 13.50 13.50 0.00 20.00 10.00 10.00 154.29%
NAPS 2.97 2.77 2.71 2.61 2.54 2.38 2.51 11.88%
Adjusted Per Share Value based on latest NOSH - 99,317
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 634.86 471.87 308.48 150.17 763.58 579.05 361.13 45.71%
EPS 60.11 39.48 23.47 7.67 24.98 14.77 13.54 170.36%
DPS 31.15 10.38 10.39 0.00 15.38 7.69 7.69 154.32%
NAPS 2.2846 2.1307 2.0848 2.008 1.9537 1.8304 1.9313 11.86%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.98 3.14 2.61 2.40 1.82 2.27 2.58 -
P/RPS 0.48 0.51 0.65 1.23 0.18 0.30 0.55 -8.68%
P/EPS 5.09 6.12 8.55 24.07 5.60 11.82 14.66 -50.63%
EY 19.63 16.35 11.69 4.15 17.85 8.46 6.82 102.47%
DY 10.18 4.30 5.17 0.00 10.99 4.41 3.88 90.34%
P/NAPS 1.34 1.13 0.96 0.92 0.72 0.95 1.03 19.19%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 28/01/10 05/11/09 27/07/09 26/05/09 11/02/09 05/11/08 -
Price 4.07 3.52 2.69 2.63 2.12 2.30 2.15 -
P/RPS 0.49 0.57 0.67 1.35 0.21 0.31 0.46 4.30%
P/EPS 5.21 6.86 8.82 26.38 6.53 11.98 12.22 -43.38%
EY 19.20 14.58 11.34 3.79 15.32 8.35 8.18 76.70%
DY 9.95 3.84 5.02 0.00 9.43 4.35 4.65 66.13%
P/NAPS 1.37 1.27 0.99 1.01 0.83 0.97 0.86 36.43%

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