[PERSTIM] QoQ Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 151.21%
YoY- 71.48%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 176,294 743,385 543,878 335,161 158,348 656,927 483,832 -49.01%
PBT 15,323 64,232 47,003 29,137 11,666 57,186 32,687 -39.68%
Tax -3,529 -13,299 -9,288 -5,747 -2,355 -14,573 -7,646 -40.30%
NP 11,794 50,933 37,715 23,390 9,311 42,613 25,041 -39.49%
-
NP to SH 11,794 50,933 37,715 23,390 9,311 42,613 25,041 -39.49%
-
Tax Rate 23.03% 20.70% 19.76% 19.72% 20.19% 25.48% 23.39% -
Total Cost 164,500 692,452 506,163 311,771 149,037 614,314 458,791 -49.56%
-
Net Worth 383,316 367,427 366,434 375,371 361,469 351,538 326,712 11.25%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - 37,735 17,874 17,874 - 34,756 14,895 -
Div Payout % - 74.09% 47.39% 76.42% - 81.56% 59.49% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 383,316 367,427 366,434 375,371 361,469 351,538 326,712 11.25%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.69% 6.85% 6.93% 6.98% 5.88% 6.49% 5.18% -
ROE 3.08% 13.86% 10.29% 6.23% 2.58% 12.12% 7.66% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 177.53 748.59 547.69 337.51 159.46 661.53 487.22 -49.01%
EPS 11.88 51.29 37.98 23.55 9.38 42.91 25.22 -39.48%
DPS 0.00 38.00 18.00 18.00 0.00 35.00 15.00 -
NAPS 3.86 3.70 3.69 3.78 3.64 3.54 3.29 11.25%
Adjusted Per Share Value based on latest NOSH - 99,304
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 136.56 575.84 421.30 259.62 122.66 508.87 374.78 -49.01%
EPS 9.14 39.45 29.21 18.12 7.21 33.01 19.40 -39.48%
DPS 0.00 29.23 13.85 13.85 0.00 26.92 11.54 -
NAPS 2.9692 2.8462 2.8385 2.9077 2.80 2.7231 2.5308 11.24%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 5.86 5.66 5.50 4.45 4.60 4.29 3.87 -
P/RPS 3.30 0.76 1.00 1.32 2.88 0.65 0.79 159.59%
P/EPS 49.34 11.04 14.48 18.89 49.06 10.00 15.35 117.95%
EY 2.03 9.06 6.91 5.29 2.04 10.00 6.52 -54.09%
DY 0.00 6.71 3.27 4.04 0.00 8.16 3.88 -
P/NAPS 1.52 1.53 1.49 1.18 1.26 1.21 1.18 18.40%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 28/07/16 30/05/16 28/01/16 27/10/15 28/07/15 28/05/15 29/01/15 -
Price 6.22 5.90 5.31 4.81 4.70 4.25 3.91 -
P/RPS 3.50 0.79 0.97 1.43 2.95 0.64 0.80 167.73%
P/EPS 52.37 11.50 13.98 20.42 50.13 9.90 15.51 125.23%
EY 1.91 8.69 7.15 4.90 1.99 10.10 6.45 -55.60%
DY 0.00 6.44 3.39 3.74 0.00 8.24 3.84 -
P/NAPS 1.61 1.59 1.44 1.27 1.29 1.20 1.19 22.34%

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