[PERSTIM] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
25-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -85.94%
YoY- -26.28%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 656,927 483,832 317,439 148,851 650,762 495,542 323,359 60.47%
PBT 57,186 32,687 17,648 7,350 50,747 39,681 23,646 80.26%
Tax -14,573 -7,646 -4,008 -1,634 -10,081 -7,614 -4,446 120.81%
NP 42,613 25,041 13,640 5,716 40,666 32,067 19,200 70.23%
-
NP to SH 42,613 25,041 13,640 5,716 40,666 32,067 19,200 70.23%
-
Tax Rate 25.48% 23.39% 22.71% 22.23% 19.87% 19.19% 18.80% -
Total Cost 614,314 458,791 303,799 143,135 610,096 463,475 304,159 59.84%
-
Net Worth 351,538 326,712 323,733 332,670 329,691 321,747 323,733 5.65%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 34,756 14,895 14,895 - 39,721 19,860 19,860 45.27%
Div Payout % 81.56% 59.49% 109.21% - 97.68% 61.94% 103.44% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 351,538 326,712 323,733 332,670 329,691 321,747 323,733 5.65%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.49% 5.18% 4.30% 3.84% 6.25% 6.47% 5.94% -
ROE 12.12% 7.66% 4.21% 1.72% 12.33% 9.97% 5.93% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 661.53 487.22 319.66 149.89 655.32 499.01 325.62 60.47%
EPS 42.91 25.22 13.74 5.76 40.95 32.29 19.33 70.25%
DPS 35.00 15.00 15.00 0.00 40.00 20.00 20.00 45.26%
NAPS 3.54 3.29 3.26 3.35 3.32 3.24 3.26 5.65%
Adjusted Per Share Value based on latest NOSH - 99,304
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 508.87 374.78 245.89 115.30 504.09 383.86 250.48 60.47%
EPS 33.01 19.40 10.57 4.43 31.50 24.84 14.87 70.25%
DPS 26.92 11.54 11.54 0.00 30.77 15.38 15.38 45.28%
NAPS 2.7231 2.5308 2.5077 2.5769 2.5538 2.4923 2.5077 5.65%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.29 3.87 4.39 4.82 4.50 3.94 3.63 -
P/RPS 0.65 0.79 1.37 3.22 0.69 0.79 1.11 -30.02%
P/EPS 10.00 15.35 31.96 83.74 10.99 12.20 18.77 -34.30%
EY 10.00 6.52 3.13 1.19 9.10 8.20 5.33 52.17%
DY 8.16 3.88 3.42 0.00 8.89 5.08 5.51 29.95%
P/NAPS 1.21 1.18 1.35 1.44 1.36 1.22 1.11 5.92%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 29/01/15 30/10/14 25/07/14 22/05/14 28/01/14 29/10/13 -
Price 4.25 3.91 4.37 5.02 4.65 3.88 3.62 -
P/RPS 0.64 0.80 1.37 3.35 0.71 0.78 1.11 -30.74%
P/EPS 9.90 15.51 31.82 87.21 11.36 12.02 18.72 -34.62%
EY 10.10 6.45 3.14 1.15 8.81 8.32 5.34 52.99%
DY 8.24 3.84 3.43 0.00 8.60 5.15 5.52 30.64%
P/NAPS 1.20 1.19 1.34 1.50 1.40 1.20 1.11 5.33%

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