[PERSTIM] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 30.86%
YoY- 16.58%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 417,509 214,012 853,350 644,433 418,965 202,233 819,577 -36.18%
PBT 27,822 17,924 83,548 76,308 56,686 30,322 99,969 -57.34%
Tax -5,271 -3,187 -17,631 -16,884 -11,276 -6,068 -22,372 -61.81%
NP 22,551 14,737 65,917 59,424 45,410 24,254 77,597 -56.09%
-
NP to SH 27,709 14,737 65,917 59,424 45,410 24,254 77,597 -49.63%
-
Tax Rate 18.95% 17.78% 21.10% 22.13% 19.89% 20.01% 22.38% -
Total Cost 394,958 199,275 787,433 585,009 373,555 177,979 741,980 -34.29%
-
Net Worth 397,760 329,695 313,795 314,796 312,795 319,811 294,936 22.04%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 24,402 - 39,721 15,888 15,888 - 40,218 -28.30%
Div Payout % 88.07% - 60.26% 26.74% 34.99% - 51.83% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 397,760 329,695 313,795 314,796 312,795 319,811 294,936 22.04%
NOSH 122,012 99,305 99,302 99,304 99,300 99,320 99,305 14.70%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.40% 6.89% 7.72% 9.22% 10.84% 11.99% 9.47% -
ROE 6.97% 4.47% 21.01% 18.88% 14.52% 7.58% 26.31% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 342.19 215.51 859.34 648.94 421.92 203.62 825.31 -44.36%
EPS 22.71 14.84 66.38 59.84 45.73 24.42 78.14 -56.09%
DPS 20.00 0.00 40.00 16.00 16.00 0.00 40.50 -37.49%
NAPS 3.26 3.32 3.16 3.17 3.15 3.22 2.97 6.40%
Adjusted Per Share Value based on latest NOSH - 99,319
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 323.41 165.78 661.02 499.19 324.54 156.65 634.86 -36.18%
EPS 21.46 11.42 51.06 46.03 35.18 18.79 60.11 -49.64%
DPS 18.90 0.00 30.77 12.31 12.31 0.00 31.15 -28.30%
NAPS 3.0811 2.5539 2.4307 2.4385 2.423 2.4773 2.2846 22.04%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.60 4.00 4.75 5.01 5.00 4.90 3.98 -
P/RPS 1.05 1.86 0.55 0.77 1.19 2.41 0.48 68.43%
P/EPS 15.85 26.95 7.16 8.37 10.93 20.07 5.09 113.09%
EY 6.31 3.71 13.97 11.94 9.15 4.98 19.63 -53.04%
DY 5.56 0.00 8.42 3.19 3.20 0.00 10.18 -33.15%
P/NAPS 1.10 1.20 1.50 1.58 1.59 1.52 1.34 -12.31%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 02/11/11 26/07/11 26/05/11 26/01/11 02/11/10 27/07/10 26/05/10 -
Price 3.88 4.15 5.17 4.98 5.05 4.86 4.07 -
P/RPS 1.13 1.93 0.60 0.77 1.20 2.39 0.49 74.46%
P/EPS 17.08 27.96 7.79 8.32 11.04 19.90 5.21 120.52%
EY 5.85 3.58 12.84 12.02 9.06 5.02 19.20 -54.68%
DY 5.15 0.00 7.74 3.21 3.17 0.00 9.95 -35.50%
P/NAPS 1.19 1.25 1.64 1.57 1.60 1.51 1.37 -8.95%

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