[PERSTIM] QoQ Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
05-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 68.5%
YoY- -31.38%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 193,866 985,746 747,529 466,211 218,334 740,346 549,941 -50.12%
PBT 12,019 39,742 25,921 22,936 13,632 48,706 38,277 -53.83%
Tax -2,117 -7,490 -6,858 -5,456 -3,258 -3,325 -2,743 -15.87%
NP 9,902 32,252 19,063 17,480 10,374 45,381 35,534 -57.37%
-
NP to SH 9,902 32,252 19,063 17,480 10,374 45,381 35,534 -57.37%
-
Tax Rate 17.61% 18.85% 26.46% 23.79% 23.90% 6.83% 7.17% -
Total Cost 183,964 953,494 728,466 448,731 207,960 694,965 514,407 -49.64%
-
Net Worth 259,219 252,216 236,301 249,322 245,203 237,331 230,404 8.18%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 19,859 9,928 9,933 - 19,860 9,931 -
Div Payout % - 61.58% 52.08% 56.83% - 43.76% 27.95% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 259,219 252,216 236,301 249,322 245,203 237,331 230,404 8.18%
NOSH 99,317 99,298 99,286 99,331 99,272 99,301 99,312 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.11% 3.27% 2.55% 3.75% 4.75% 6.13% 6.46% -
ROE 3.82% 12.79% 8.07% 7.01% 4.23% 19.12% 15.42% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 195.20 992.71 752.90 469.35 219.93 745.55 553.75 -50.13%
EPS 9.97 32.48 19.20 17.96 10.45 45.70 35.78 -57.37%
DPS 0.00 20.00 10.00 10.00 0.00 20.00 10.00 -
NAPS 2.61 2.54 2.38 2.51 2.47 2.39 2.32 8.17%
Adjusted Per Share Value based on latest NOSH - 99,281
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 150.17 763.58 579.05 361.13 169.13 573.48 425.99 -50.12%
EPS 7.67 24.98 14.77 13.54 8.04 35.15 27.53 -57.37%
DPS 0.00 15.38 7.69 7.69 0.00 15.38 7.69 -
NAPS 2.008 1.9537 1.8304 1.9313 1.8994 1.8384 1.7848 8.18%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.40 1.82 2.27 2.58 2.70 2.95 3.02 -
P/RPS 1.23 0.18 0.30 0.55 1.23 0.40 0.55 71.09%
P/EPS 24.07 5.60 11.82 14.66 25.84 6.46 8.44 101.23%
EY 4.15 17.85 8.46 6.82 3.87 15.49 11.85 -50.34%
DY 0.00 10.99 4.41 3.88 0.00 6.78 3.31 -
P/NAPS 0.92 0.72 0.95 1.03 1.09 1.23 1.30 -20.60%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/07/09 26/05/09 11/02/09 05/11/08 21/07/08 22/05/08 29/01/08 -
Price 2.63 2.12 2.30 2.15 2.65 2.98 2.93 -
P/RPS 1.35 0.21 0.31 0.46 1.20 0.40 0.53 86.61%
P/EPS 26.38 6.53 11.98 12.22 25.36 6.52 8.19 118.25%
EY 3.79 15.32 8.35 8.18 3.94 15.34 12.21 -54.18%
DY 0.00 9.43 4.35 4.65 0.00 6.71 3.41 -
P/NAPS 1.01 0.83 0.97 0.86 1.07 1.25 1.26 -13.72%

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