[PERSTIM] QoQ Cumulative Quarter Result on 30-Sep-2017 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
30-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 123.86%
YoY- -74.64%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 238,834 938,866 705,730 471,838 237,496 840,793 608,694 -46.49%
PBT 15,786 29,967 12,549 7,943 3,497 71,394 50,318 -53.92%
Tax -3,646 -7,339 -2,800 -1,592 -660 -16,253 -11,117 -52.53%
NP 12,140 22,628 9,749 6,351 2,837 55,141 39,201 -54.32%
-
NP to SH 12,140 22,628 9,749 6,351 2,837 55,141 39,201 -54.32%
-
Tax Rate 23.10% 24.49% 22.31% 20.04% 18.87% 22.77% 22.09% -
Total Cost 226,694 916,238 695,981 465,487 234,659 785,652 569,493 -45.97%
-
Net Worth 386,295 380,337 374,378 376,364 395,232 397,218 383,316 0.51%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 29,791 - - - 39,721 19,860 -
Div Payout % - 131.66% - - - 72.04% 50.66% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 386,295 380,337 374,378 376,364 395,232 397,218 383,316 0.51%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.08% 2.41% 1.38% 1.35% 1.19% 6.56% 6.44% -
ROE 3.14% 5.95% 2.60% 1.69% 0.72% 13.88% 10.23% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 240.51 945.44 710.67 475.14 239.16 846.68 612.96 -46.49%
EPS 12.22 22.79 9.82 6.40 2.86 55.53 39.48 -54.34%
DPS 0.00 30.00 0.00 0.00 0.00 40.00 20.00 -
NAPS 3.89 3.83 3.77 3.79 3.98 4.00 3.86 0.51%
Adjusted Per Share Value based on latest NOSH - 99,304
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 185.00 727.26 546.67 365.49 183.97 651.29 471.50 -46.49%
EPS 9.40 17.53 7.55 4.92 2.20 42.71 30.37 -54.34%
DPS 0.00 23.08 0.00 0.00 0.00 30.77 15.38 -
NAPS 2.9923 2.9462 2.90 2.9154 3.0615 3.0769 2.9692 0.51%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 4.13 3.53 4.03 5.72 7.79 7.55 6.80 -
P/RPS 1.72 0.37 0.57 1.20 3.26 0.89 1.11 34.01%
P/EPS 33.78 15.49 41.05 89.44 272.68 13.60 17.23 56.83%
EY 2.96 6.46 2.44 1.12 0.37 7.35 5.81 -36.29%
DY 0.00 8.50 0.00 0.00 0.00 5.30 2.94 -
P/NAPS 1.06 0.92 1.07 1.51 1.96 1.89 1.76 -28.74%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 31/07/18 31/05/18 30/01/18 30/10/17 31/07/17 30/05/17 25/01/17 -
Price 4.84 3.80 4.22 5.70 8.10 7.45 6.95 -
P/RPS 2.01 0.40 0.59 1.20 3.39 0.88 1.13 46.96%
P/EPS 39.59 16.68 42.99 89.13 283.53 13.42 17.61 71.86%
EY 2.53 6.00 2.33 1.12 0.35 7.45 5.68 -41.76%
DY 0.00 7.89 0.00 0.00 0.00 5.37 2.88 -
P/NAPS 1.24 0.99 1.12 1.50 2.04 1.86 1.80 -22.05%

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