[PERSTIM] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
27-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -68.74%
YoY- 144.94%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 853,350 644,433 418,965 202,233 819,577 609,160 398,241 66.28%
PBT 83,548 76,308 56,686 30,322 99,969 65,575 37,468 70.76%
Tax -17,631 -16,884 -11,276 -6,068 -22,372 -14,603 -7,168 82.31%
NP 65,917 59,424 45,410 24,254 77,597 50,972 30,300 67.97%
-
NP to SH 65,917 59,424 45,410 24,254 77,597 50,972 30,300 67.97%
-
Tax Rate 21.10% 22.13% 19.89% 20.01% 22.38% 22.27% 19.13% -
Total Cost 787,433 585,009 373,555 177,979 741,980 558,188 367,941 66.14%
-
Net Worth 313,795 314,796 312,795 319,811 294,936 275,068 269,134 10.78%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 39,721 15,888 15,888 - 40,218 13,405 13,407 106.41%
Div Payout % 60.26% 26.74% 34.99% - 51.83% 26.30% 44.25% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 313,795 314,796 312,795 319,811 294,936 275,068 269,134 10.78%
NOSH 99,302 99,304 99,300 99,320 99,305 99,302 99,311 -0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.72% 9.22% 10.84% 11.99% 9.47% 8.37% 7.61% -
ROE 21.01% 18.88% 14.52% 7.58% 26.31% 18.53% 11.26% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 859.34 648.94 421.92 203.62 825.31 613.44 401.00 66.29%
EPS 66.38 59.84 45.73 24.42 78.14 51.33 30.51 67.98%
DPS 40.00 16.00 16.00 0.00 40.50 13.50 13.50 106.42%
NAPS 3.16 3.17 3.15 3.22 2.97 2.77 2.71 10.79%
Adjusted Per Share Value based on latest NOSH - 99,320
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 661.02 499.19 324.54 156.65 634.86 471.87 308.48 66.28%
EPS 51.06 46.03 35.18 18.79 60.11 39.48 23.47 67.97%
DPS 30.77 12.31 12.31 0.00 31.15 10.38 10.39 106.36%
NAPS 2.4307 2.4385 2.423 2.4773 2.2846 2.1307 2.0848 10.78%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.75 5.01 5.00 4.90 3.98 3.14 2.61 -
P/RPS 0.55 0.77 1.19 2.41 0.48 0.51 0.65 -10.54%
P/EPS 7.16 8.37 10.93 20.07 5.09 6.12 8.55 -11.16%
EY 13.97 11.94 9.15 4.98 19.63 16.35 11.69 12.62%
DY 8.42 3.19 3.20 0.00 10.18 4.30 5.17 38.46%
P/NAPS 1.50 1.58 1.59 1.52 1.34 1.13 0.96 34.68%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 26/01/11 02/11/10 27/07/10 26/05/10 28/01/10 05/11/09 -
Price 5.17 4.98 5.05 4.86 4.07 3.52 2.69 -
P/RPS 0.60 0.77 1.20 2.39 0.49 0.57 0.67 -7.09%
P/EPS 7.79 8.32 11.04 19.90 5.21 6.86 8.82 -7.95%
EY 12.84 12.02 9.06 5.02 19.20 14.58 11.34 8.64%
DY 7.74 3.21 3.17 0.00 9.95 3.84 5.02 33.49%
P/NAPS 1.64 1.57 1.60 1.51 1.37 1.27 0.99 40.04%

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