[PERSTIM] QoQ Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
13-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 145.71%
YoY- 28.47%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 251,779 831,964 607,739 423,142 200,648 859,373 668,304 -47.86%
PBT 7,909 68,719 50,509 33,093 13,531 41,145 34,121 -62.29%
Tax -2,509 -15,389 -11,062 -7,434 -3,088 -10,243 -7,824 -53.18%
NP 5,400 53,330 39,447 25,659 10,443 30,902 26,297 -65.22%
-
NP to SH 5,400 53,330 39,447 25,659 10,443 30,902 26,297 -65.22%
-
Tax Rate 31.72% 22.39% 21.90% 22.46% 22.82% 24.89% 22.93% -
Total Cost 246,379 778,634 568,292 397,483 190,205 828,471 642,007 -47.22%
-
Net Worth 507,347 502,183 395,034 416,086 415,093 402,184 393,246 18.52%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - 9,930 - -
Div Payout % - - - - - 32.14% - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 507,347 502,183 395,034 416,086 415,093 402,184 393,246 18.52%
NOSH 129,096 129,096 129,096 99,304 99,304 99,304 99,304 19.13%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 2.14% 6.41% 6.49% 6.06% 5.20% 3.60% 3.93% -
ROE 1.06% 10.62% 9.99% 6.17% 2.52% 7.68% 6.69% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 195.03 644.45 470.76 426.10 202.05 865.39 672.98 -56.24%
EPS 5.44 41.31 39.72 25.84 10.52 31.12 26.48 -65.21%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 3.93 3.89 3.06 4.19 4.18 4.05 3.96 -0.50%
Adjusted Per Share Value based on latest NOSH - 99,304
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 195.03 644.45 470.76 327.77 155.43 665.68 517.68 -47.86%
EPS 5.44 41.31 39.72 19.88 8.09 23.94 20.37 -58.56%
DPS 0.00 0.00 0.00 0.00 0.00 7.69 0.00 -
NAPS 3.93 3.89 3.06 3.2231 3.2154 3.1154 3.0462 18.52%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 3.99 4.04 3.90 3.80 4.11 3.18 4.18 -
P/RPS 2.05 0.63 0.83 0.89 2.03 0.37 0.62 122.10%
P/EPS 95.39 9.78 12.76 14.71 39.08 10.22 15.78 232.20%
EY 1.05 10.23 7.83 6.80 2.56 9.79 6.34 -69.87%
DY 0.00 0.00 0.00 0.00 0.00 3.14 0.00 -
P/NAPS 1.02 1.04 1.27 0.91 0.98 0.79 1.06 -2.53%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 21/09/21 25/05/21 27/01/21 13/10/20 18/08/20 23/06/20 06/02/20 -
Price 4.17 4.27 3.80 3.22 3.89 4.25 4.16 -
P/RPS 2.14 0.66 0.81 0.76 1.93 0.49 0.62 128.56%
P/EPS 99.69 10.34 12.44 12.46 36.99 13.66 15.71 243.14%
EY 1.00 9.67 8.04 8.02 2.70 7.32 6.37 -70.93%
DY 0.00 0.00 0.00 0.00 0.00 2.35 0.00 -
P/NAPS 1.06 1.10 1.24 0.77 0.93 1.05 1.05 0.63%

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