[PERSTIM] QoQ Cumulative Quarter Result on 30-Sep-2022 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
09-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- -3.3%
YoY- 84.56%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 239,160 1,461,016 1,216,841 904,025 438,841 1,342,914 923,014 -59.45%
PBT -8,356 61,411 72,281 46,561 39,158 61,373 42,115 -
Tax -879 -22,571 -20,910 -16,412 -7,980 -14,734 -9,912 -80.20%
NP -9,235 38,840 51,371 30,149 31,178 46,639 32,203 -
-
NP to SH -9,235 38,840 51,371 30,149 31,178 46,639 32,203 -
-
Tax Rate - 36.75% 28.93% 35.25% 20.38% 24.01% 23.54% -
Total Cost 248,395 1,422,176 1,165,470 873,876 407,663 1,296,275 890,811 -57.41%
-
Net Worth 560,277 542,203 537,039 538,330 542,203 506,056 509,929 6.49%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - 12,909 12,909 12,909 - - - -
Div Payout % - 33.24% 25.13% 42.82% - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 560,277 542,203 537,039 538,330 542,203 506,056 509,929 6.49%
NOSH 129,096 129,096 129,096 129,096 129,096 129,096 129,096 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -3.86% 2.66% 4.22% 3.33% 7.10% 3.47% 3.49% -
ROE -1.65% 7.16% 9.57% 5.60% 5.75% 9.22% 6.32% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 185.26 1,131.73 942.59 700.27 339.93 1,040.24 714.98 -59.45%
EPS -7.15 30.09 39.79 23.35 24.15 36.13 24.95 -
DPS 0.00 10.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 4.34 4.20 4.16 4.17 4.20 3.92 3.95 6.49%
Adjusted Per Share Value based on latest NOSH - 129,096
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 185.26 1,131.73 942.59 700.27 339.93 1,040.24 714.98 -59.45%
EPS -7.15 30.09 39.79 23.35 24.15 36.13 24.95 -
DPS 0.00 10.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 4.34 4.20 4.16 4.17 4.20 3.92 3.95 6.49%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 4.03 4.57 4.39 4.28 3.79 4.00 3.94 -
P/RPS 2.18 0.40 0.47 0.61 1.11 0.38 0.55 151.08%
P/EPS -56.34 15.19 11.03 18.33 15.69 11.07 15.79 -
EY -1.78 6.58 9.06 5.46 6.37 9.03 6.33 -
DY 0.00 2.19 2.28 2.34 0.00 0.00 0.00 -
P/NAPS 0.93 1.09 1.06 1.03 0.90 1.02 1.00 -4.73%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 16/08/23 31/05/23 28/02/23 09/11/22 30/08/22 31/05/22 24/02/22 -
Price 4.00 4.37 4.64 4.28 3.90 3.81 4.01 -
P/RPS 2.16 0.39 0.49 0.61 1.15 0.37 0.56 146.55%
P/EPS -55.92 14.52 11.66 18.33 16.15 10.55 16.08 -
EY -1.79 6.88 8.58 5.46 6.19 9.48 6.22 -
DY 0.00 2.29 2.16 2.34 0.00 0.00 0.00 -
P/NAPS 0.92 1.04 1.12 1.03 0.93 0.97 1.02 -6.66%

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