[PERSTIM] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 69.19%
YoY- -28.93%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 609,160 398,241 193,866 985,746 747,529 466,211 218,334 97.81%
PBT 65,575 37,468 12,019 39,742 25,921 22,936 13,632 184.14%
Tax -14,603 -7,168 -2,117 -7,490 -6,858 -5,456 -3,258 171.10%
NP 50,972 30,300 9,902 32,252 19,063 17,480 10,374 188.18%
-
NP to SH 50,972 30,300 9,902 32,252 19,063 17,480 10,374 188.18%
-
Tax Rate 22.27% 19.13% 17.61% 18.85% 26.46% 23.79% 23.90% -
Total Cost 558,188 367,941 183,964 953,494 728,466 448,731 207,960 92.79%
-
Net Worth 275,068 269,134 259,219 252,216 236,301 249,322 245,203 7.94%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 13,405 13,407 - 19,859 9,928 9,933 - -
Div Payout % 26.30% 44.25% - 61.58% 52.08% 56.83% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 275,068 269,134 259,219 252,216 236,301 249,322 245,203 7.94%
NOSH 99,302 99,311 99,317 99,298 99,286 99,331 99,272 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.37% 7.61% 5.11% 3.27% 2.55% 3.75% 4.75% -
ROE 18.53% 11.26% 3.82% 12.79% 8.07% 7.01% 4.23% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 613.44 401.00 195.20 992.71 752.90 469.35 219.93 97.77%
EPS 51.33 30.51 9.97 32.48 19.20 17.96 10.45 188.12%
DPS 13.50 13.50 0.00 20.00 10.00 10.00 0.00 -
NAPS 2.77 2.71 2.61 2.54 2.38 2.51 2.47 7.91%
Adjusted Per Share Value based on latest NOSH - 99,314
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 471.87 308.48 150.17 763.58 579.05 361.13 169.13 97.81%
EPS 39.48 23.47 7.67 24.98 14.77 13.54 8.04 188.06%
DPS 10.38 10.39 0.00 15.38 7.69 7.69 0.00 -
NAPS 2.1307 2.0848 2.008 1.9537 1.8304 1.9313 1.8994 7.93%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.14 2.61 2.40 1.82 2.27 2.58 2.70 -
P/RPS 0.51 0.65 1.23 0.18 0.30 0.55 1.23 -44.30%
P/EPS 6.12 8.55 24.07 5.60 11.82 14.66 25.84 -61.61%
EY 16.35 11.69 4.15 17.85 8.46 6.82 3.87 160.65%
DY 4.30 5.17 0.00 10.99 4.41 3.88 0.00 -
P/NAPS 1.13 0.96 0.92 0.72 0.95 1.03 1.09 2.42%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 28/01/10 05/11/09 27/07/09 26/05/09 11/02/09 05/11/08 21/07/08 -
Price 3.52 2.69 2.63 2.12 2.30 2.15 2.65 -
P/RPS 0.57 0.67 1.35 0.21 0.31 0.46 1.20 -39.03%
P/EPS 6.86 8.82 26.38 6.53 11.98 12.22 25.36 -58.07%
EY 14.58 11.34 3.79 15.32 8.35 8.18 3.94 138.67%
DY 3.84 5.02 0.00 9.43 4.35 4.65 0.00 -
P/NAPS 1.27 0.99 1.01 0.83 0.97 0.86 1.07 12.06%

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