[PERSTIM] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 68.22%
YoY- 167.39%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 418,965 202,233 819,577 609,160 398,241 193,866 985,746 -43.44%
PBT 56,686 30,322 99,969 65,575 37,468 12,019 39,742 26.68%
Tax -11,276 -6,068 -22,372 -14,603 -7,168 -2,117 -7,490 31.32%
NP 45,410 24,254 77,597 50,972 30,300 9,902 32,252 25.59%
-
NP to SH 45,410 24,254 77,597 50,972 30,300 9,902 32,252 25.59%
-
Tax Rate 19.89% 20.01% 22.38% 22.27% 19.13% 17.61% 18.85% -
Total Cost 373,555 177,979 741,980 558,188 367,941 183,964 953,494 -46.42%
-
Net Worth 312,795 319,811 294,936 275,068 269,134 259,219 252,216 15.41%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 15,888 - 40,218 13,405 13,407 - 19,859 -13.80%
Div Payout % 34.99% - 51.83% 26.30% 44.25% - 61.58% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 312,795 319,811 294,936 275,068 269,134 259,219 252,216 15.41%
NOSH 99,300 99,320 99,305 99,302 99,311 99,317 99,298 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.84% 11.99% 9.47% 8.37% 7.61% 5.11% 3.27% -
ROE 14.52% 7.58% 26.31% 18.53% 11.26% 3.82% 12.79% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 421.92 203.62 825.31 613.44 401.00 195.20 992.71 -43.44%
EPS 45.73 24.42 78.14 51.33 30.51 9.97 32.48 25.59%
DPS 16.00 0.00 40.50 13.50 13.50 0.00 20.00 -13.81%
NAPS 3.15 3.22 2.97 2.77 2.71 2.61 2.54 15.41%
Adjusted Per Share Value based on latest NOSH - 99,289
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 324.54 156.65 634.86 471.87 308.48 150.17 763.58 -43.44%
EPS 35.18 18.79 60.11 39.48 23.47 7.67 24.98 25.61%
DPS 12.31 0.00 31.15 10.38 10.39 0.00 15.38 -13.78%
NAPS 2.423 2.4773 2.2846 2.1307 2.0848 2.008 1.9537 15.41%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.00 4.90 3.98 3.14 2.61 2.40 1.82 -
P/RPS 1.19 2.41 0.48 0.51 0.65 1.23 0.18 251.84%
P/EPS 10.93 20.07 5.09 6.12 8.55 24.07 5.60 56.11%
EY 9.15 4.98 19.63 16.35 11.69 4.15 17.85 -35.92%
DY 3.20 0.00 10.18 4.30 5.17 0.00 10.99 -56.03%
P/NAPS 1.59 1.52 1.34 1.13 0.96 0.92 0.72 69.49%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 02/11/10 27/07/10 26/05/10 28/01/10 05/11/09 27/07/09 26/05/09 -
Price 5.05 4.86 4.07 3.52 2.69 2.63 2.12 -
P/RPS 1.20 2.39 0.49 0.57 0.67 1.35 0.21 219.28%
P/EPS 11.04 19.90 5.21 6.86 8.82 26.38 6.53 41.87%
EY 9.06 5.02 19.20 14.58 11.34 3.79 15.32 -29.52%
DY 3.17 0.00 9.95 3.84 5.02 0.00 9.43 -51.62%
P/NAPS 1.60 1.51 1.37 1.27 0.99 1.01 0.83 54.82%

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