[PERSTIM] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
25-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 56.53%
YoY- 3.94%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 471,838 237,496 840,793 608,694 375,653 176,294 743,385 -26.12%
PBT 7,943 3,497 71,394 50,318 32,394 15,323 64,232 -75.14%
Tax -1,592 -660 -16,253 -11,117 -7,350 -3,529 -13,299 -75.67%
NP 6,351 2,837 55,141 39,201 25,044 11,794 50,933 -75.00%
-
NP to SH 6,351 2,837 55,141 39,201 25,044 11,794 50,933 -75.00%
-
Tax Rate 20.04% 18.87% 22.77% 22.09% 22.69% 23.03% 20.70% -
Total Cost 465,487 234,659 785,652 569,493 350,609 164,500 692,452 -23.24%
-
Net Worth 376,364 395,232 397,218 383,316 380,337 383,316 367,427 1.61%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 39,721 19,860 19,860 - 37,735 -
Div Payout % - - 72.04% 50.66% 79.30% - 74.09% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 376,364 395,232 397,218 383,316 380,337 383,316 367,427 1.61%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.35% 1.19% 6.56% 6.44% 6.67% 6.69% 6.85% -
ROE 1.69% 0.72% 13.88% 10.23% 6.58% 3.08% 13.86% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 475.14 239.16 846.68 612.96 378.28 177.53 748.59 -26.12%
EPS 6.40 2.86 55.53 39.48 25.22 11.88 51.29 -74.99%
DPS 0.00 0.00 40.00 20.00 20.00 0.00 38.00 -
NAPS 3.79 3.98 4.00 3.86 3.83 3.86 3.70 1.61%
Adjusted Per Share Value based on latest NOSH - 99,304
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 365.49 183.97 651.29 471.50 290.99 136.56 575.84 -26.12%
EPS 4.92 2.20 42.71 30.37 19.40 9.14 39.45 -75.00%
DPS 0.00 0.00 30.77 15.38 15.38 0.00 29.23 -
NAPS 2.9154 3.0615 3.0769 2.9692 2.9462 2.9692 2.8462 1.61%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 5.72 7.79 7.55 6.80 6.13 5.86 5.66 -
P/RPS 1.20 3.26 0.89 1.11 1.62 3.30 0.76 35.55%
P/EPS 89.44 272.68 13.60 17.23 24.31 49.34 11.04 302.86%
EY 1.12 0.37 7.35 5.81 4.11 2.03 9.06 -75.15%
DY 0.00 0.00 5.30 2.94 3.26 0.00 6.71 -
P/NAPS 1.51 1.96 1.89 1.76 1.60 1.52 1.53 -0.87%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/10/17 31/07/17 30/05/17 25/01/17 28/10/16 28/07/16 30/05/16 -
Price 5.70 8.10 7.45 6.95 6.40 6.22 5.90 -
P/RPS 1.20 3.39 0.88 1.13 1.69 3.50 0.79 32.10%
P/EPS 89.13 283.53 13.42 17.61 25.38 52.37 11.50 291.14%
EY 1.12 0.35 7.45 5.68 3.94 1.91 8.69 -74.45%
DY 0.00 0.00 5.37 2.88 3.13 0.00 6.44 -
P/NAPS 1.50 2.04 1.86 1.80 1.67 1.61 1.59 -3.80%

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