[PERSTIM] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 147.61%
YoY- 180.46%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 148,851 650,762 495,542 323,359 152,201 655,518 507,043 -55.92%
PBT 7,350 50,747 39,681 23,646 9,485 32,888 17,965 -44.97%
Tax -1,634 -10,081 -7,614 -4,446 -1,731 -6,204 -2,588 -26.46%
NP 5,716 40,666 32,067 19,200 7,754 26,684 15,377 -48.39%
-
NP to SH 5,716 40,666 32,067 19,200 7,754 26,684 15,377 -48.39%
-
Tax Rate 22.23% 19.87% 19.19% 18.80% 18.25% 18.86% 14.41% -
Total Cost 143,135 610,096 463,475 304,159 144,447 628,834 491,666 -56.17%
-
Net Worth 332,670 329,691 321,747 323,733 328,698 318,768 307,844 5.32%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 39,721 19,860 19,860 - 39,721 13,406 -
Div Payout % - 97.68% 61.94% 103.44% - 148.86% 87.18% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 332,670 329,691 321,747 323,733 328,698 318,768 307,844 5.32%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.84% 6.25% 6.47% 5.94% 5.09% 4.07% 3.03% -
ROE 1.72% 12.33% 9.97% 5.93% 2.36% 8.37% 5.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 149.89 655.32 499.01 325.62 153.27 660.11 510.59 -55.92%
EPS 5.76 40.95 32.29 19.33 7.81 26.87 15.48 -48.36%
DPS 0.00 40.00 20.00 20.00 0.00 40.00 13.50 -
NAPS 3.35 3.32 3.24 3.26 3.31 3.21 3.10 5.32%
Adjusted Per Share Value based on latest NOSH - 99,304
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 115.30 504.09 383.86 250.48 117.90 507.78 392.76 -55.92%
EPS 4.43 31.50 24.84 14.87 6.01 20.67 11.91 -48.37%
DPS 0.00 30.77 15.38 15.38 0.00 30.77 10.38 -
NAPS 2.5769 2.5538 2.4923 2.5077 2.5462 2.4692 2.3846 5.32%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.82 4.50 3.94 3.63 3.68 3.09 3.09 -
P/RPS 3.22 0.69 0.79 1.11 2.40 0.47 0.61 204.09%
P/EPS 83.74 10.99 12.20 18.77 47.13 11.50 19.96 160.80%
EY 1.19 9.10 8.20 5.33 2.12 8.70 5.01 -61.74%
DY 0.00 8.89 5.08 5.51 0.00 12.94 4.37 -
P/NAPS 1.44 1.36 1.22 1.11 1.11 0.96 1.00 27.60%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/07/14 22/05/14 28/01/14 29/10/13 25/07/13 28/05/13 30/01/13 -
Price 5.02 4.65 3.88 3.62 3.97 3.59 3.07 -
P/RPS 3.35 0.71 0.78 1.11 2.59 0.54 0.60 215.71%
P/EPS 87.21 11.36 12.02 18.72 50.84 13.36 19.83 169.15%
EY 1.15 8.81 8.32 5.34 1.97 7.48 5.04 -62.76%
DY 0.00 8.60 5.15 5.52 0.00 11.14 4.40 -
P/NAPS 1.50 1.40 1.20 1.11 1.20 1.12 0.99 32.01%

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