[PERSTIM] QoQ Cumulative Quarter Result on 30-Jun-2018 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
31-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -46.35%
YoY- 327.92%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 978,191 747,833 510,357 238,834 938,866 705,730 471,838 62.65%
PBT 53,633 44,305 31,429 15,786 29,967 12,549 7,943 257.66%
Tax -12,611 -9,797 -7,049 -3,646 -7,339 -2,800 -1,592 297.87%
NP 41,022 34,508 24,380 12,140 22,628 9,749 6,351 247.22%
-
NP to SH 41,022 34,508 24,380 12,140 22,628 9,749 6,351 247.22%
-
Tax Rate 23.51% 22.11% 22.43% 23.10% 24.49% 22.31% 20.04% -
Total Cost 937,169 713,325 485,977 226,694 916,238 695,981 465,487 59.51%
-
Net Worth 395,232 391,260 380,337 386,295 380,337 374,378 376,364 3.31%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 9,930 - - - 29,791 - - -
Div Payout % 24.21% - - - 131.66% - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 395,232 391,260 380,337 386,295 380,337 374,378 376,364 3.31%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.19% 4.61% 4.78% 5.08% 2.41% 1.38% 1.35% -
ROE 10.38% 8.82% 6.41% 3.14% 5.95% 2.60% 1.69% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 985.04 753.07 513.93 240.51 945.44 710.67 475.14 62.66%
EPS 41.31 34.75 24.55 12.22 22.79 9.82 6.40 247.06%
DPS 10.00 0.00 0.00 0.00 30.00 0.00 0.00 -
NAPS 3.98 3.94 3.83 3.89 3.83 3.77 3.79 3.31%
Adjusted Per Share Value based on latest NOSH - 99,304
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 757.72 579.28 395.33 185.00 727.26 546.67 365.49 62.66%
EPS 31.78 26.73 18.89 9.40 17.53 7.55 4.92 247.23%
DPS 7.69 0.00 0.00 0.00 23.08 0.00 0.00 -
NAPS 3.0615 3.0308 2.9462 2.9923 2.9462 2.90 2.9154 3.31%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 4.91 4.62 4.84 4.13 3.53 4.03 5.72 -
P/RPS 0.50 0.61 0.94 1.72 0.37 0.57 1.20 -44.24%
P/EPS 11.89 13.30 19.71 33.78 15.49 41.05 89.44 -73.98%
EY 8.41 7.52 5.07 2.96 6.46 2.44 1.12 283.93%
DY 2.04 0.00 0.00 0.00 8.50 0.00 0.00 -
P/NAPS 1.23 1.17 1.26 1.06 0.92 1.07 1.51 -12.79%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 25/01/19 31/10/18 31/07/18 31/05/18 30/01/18 30/10/17 -
Price 4.91 4.96 4.65 4.84 3.80 4.22 5.70 -
P/RPS 0.50 0.66 0.90 2.01 0.40 0.59 1.20 -44.24%
P/EPS 11.89 14.27 18.94 39.59 16.68 42.99 89.13 -73.92%
EY 8.41 7.01 5.28 2.53 6.00 2.33 1.12 283.93%
DY 2.04 0.00 0.00 0.00 7.89 0.00 0.00 -
P/NAPS 1.23 1.26 1.21 1.24 0.99 1.12 1.50 -12.40%

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