[PERSTIM] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
28-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 61.24%
YoY- 50.61%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 375,653 176,294 743,385 543,878 335,161 158,348 656,927 -31.03%
PBT 32,394 15,323 64,232 47,003 29,137 11,666 57,186 -31.46%
Tax -7,350 -3,529 -13,299 -9,288 -5,747 -2,355 -14,573 -36.55%
NP 25,044 11,794 50,933 37,715 23,390 9,311 42,613 -29.76%
-
NP to SH 25,044 11,794 50,933 37,715 23,390 9,311 42,613 -29.76%
-
Tax Rate 22.69% 23.03% 20.70% 19.76% 19.72% 20.19% 25.48% -
Total Cost 350,609 164,500 692,452 506,163 311,771 149,037 614,314 -31.12%
-
Net Worth 380,337 383,316 367,427 366,434 375,371 361,469 351,538 5.37%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 19,860 - 37,735 17,874 17,874 - 34,756 -31.06%
Div Payout % 79.30% - 74.09% 47.39% 76.42% - 81.56% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 380,337 383,316 367,427 366,434 375,371 361,469 351,538 5.37%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.67% 6.69% 6.85% 6.93% 6.98% 5.88% 6.49% -
ROE 6.58% 3.08% 13.86% 10.29% 6.23% 2.58% 12.12% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 378.28 177.53 748.59 547.69 337.51 159.46 661.53 -31.03%
EPS 25.22 11.88 51.29 37.98 23.55 9.38 42.91 -29.76%
DPS 20.00 0.00 38.00 18.00 18.00 0.00 35.00 -31.06%
NAPS 3.83 3.86 3.70 3.69 3.78 3.64 3.54 5.37%
Adjusted Per Share Value based on latest NOSH - 99,304
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 290.99 136.56 575.84 421.30 259.62 122.66 508.87 -31.03%
EPS 19.40 9.14 39.45 29.21 18.12 7.21 33.01 -29.76%
DPS 15.38 0.00 29.23 13.85 13.85 0.00 26.92 -31.07%
NAPS 2.9462 2.9692 2.8462 2.8385 2.9077 2.80 2.7231 5.37%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 6.13 5.86 5.66 5.50 4.45 4.60 4.29 -
P/RPS 1.62 3.30 0.76 1.00 1.32 2.88 0.65 83.51%
P/EPS 24.31 49.34 11.04 14.48 18.89 49.06 10.00 80.50%
EY 4.11 2.03 9.06 6.91 5.29 2.04 10.00 -44.63%
DY 3.26 0.00 6.71 3.27 4.04 0.00 8.16 -45.66%
P/NAPS 1.60 1.52 1.53 1.49 1.18 1.26 1.21 20.41%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/10/16 28/07/16 30/05/16 28/01/16 27/10/15 28/07/15 28/05/15 -
Price 6.40 6.22 5.90 5.31 4.81 4.70 4.25 -
P/RPS 1.69 3.50 0.79 0.97 1.43 2.95 0.64 90.70%
P/EPS 25.38 52.37 11.50 13.98 20.42 50.13 9.90 86.99%
EY 3.94 1.91 8.69 7.15 4.90 1.99 10.10 -46.51%
DY 3.13 0.00 6.44 3.39 3.74 0.00 8.24 -47.45%
P/NAPS 1.67 1.61 1.59 1.44 1.27 1.29 1.20 24.57%

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