[PERSTIM] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
25-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 41.54%
YoY- 253.96%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 464,711 224,756 978,191 747,833 510,357 238,834 938,866 -37.40%
PBT 25,826 15,123 53,633 44,305 31,429 15,786 29,967 -9.43%
Tax -5,854 -3,492 -12,611 -9,797 -7,049 -3,646 -7,339 -13.97%
NP 19,972 11,631 41,022 34,508 24,380 12,140 22,628 -7.97%
-
NP to SH 19,972 11,631 41,022 34,508 24,380 12,140 22,628 -7.97%
-
Tax Rate 22.67% 23.09% 23.51% 22.11% 22.43% 23.10% 24.49% -
Total Cost 444,739 213,125 937,169 713,325 485,977 226,694 916,238 -38.20%
-
Net Worth 389,274 399,204 395,232 391,260 380,337 386,295 380,337 1.55%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 9,930 - - - 29,791 -
Div Payout % - - 24.21% - - - 131.66% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 389,274 399,204 395,232 391,260 380,337 386,295 380,337 1.55%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.30% 5.17% 4.19% 4.61% 4.78% 5.08% 2.41% -
ROE 5.13% 2.91% 10.38% 8.82% 6.41% 3.14% 5.95% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 467.96 226.33 985.04 753.07 513.93 240.51 945.44 -37.40%
EPS 20.11 11.71 41.31 34.75 24.55 12.22 22.79 -7.99%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 30.00 -
NAPS 3.92 4.02 3.98 3.94 3.83 3.89 3.83 1.55%
Adjusted Per Share Value based on latest NOSH - 99,304
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 359.97 174.10 757.72 579.28 395.33 185.00 727.26 -37.40%
EPS 15.47 9.01 31.78 26.73 18.89 9.40 17.53 -7.98%
DPS 0.00 0.00 7.69 0.00 0.00 0.00 23.08 -
NAPS 3.0154 3.0923 3.0615 3.0308 2.9462 2.9923 2.9462 1.55%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 4.49 4.52 4.91 4.62 4.84 4.13 3.53 -
P/RPS 0.96 2.00 0.50 0.61 0.94 1.72 0.37 88.70%
P/EPS 22.33 38.59 11.89 13.30 19.71 33.78 15.49 27.58%
EY 4.48 2.59 8.41 7.52 5.07 2.96 6.46 -21.63%
DY 0.00 0.00 2.04 0.00 0.00 0.00 8.50 -
P/NAPS 1.15 1.12 1.23 1.17 1.26 1.06 0.92 16.02%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/10/19 19/08/19 29/05/19 25/01/19 31/10/18 31/07/18 31/05/18 -
Price 4.53 4.78 4.91 4.96 4.65 4.84 3.80 -
P/RPS 0.97 2.11 0.50 0.66 0.90 2.01 0.40 80.40%
P/EPS 22.52 40.81 11.89 14.27 18.94 39.59 16.68 22.13%
EY 4.44 2.45 8.41 7.01 5.28 2.53 6.00 -18.17%
DY 0.00 0.00 2.04 0.00 0.00 0.00 7.89 -
P/NAPS 1.16 1.19 1.23 1.26 1.21 1.24 0.99 11.13%

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