[PERSTIM] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 26.82%
YoY- 52.4%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 483,832 317,439 148,851 650,762 495,542 323,359 152,201 115.74%
PBT 32,687 17,648 7,350 50,747 39,681 23,646 9,485 127.63%
Tax -7,646 -4,008 -1,634 -10,081 -7,614 -4,446 -1,731 168.48%
NP 25,041 13,640 5,716 40,666 32,067 19,200 7,754 118.01%
-
NP to SH 25,041 13,640 5,716 40,666 32,067 19,200 7,754 118.01%
-
Tax Rate 23.39% 22.71% 22.23% 19.87% 19.19% 18.80% 18.25% -
Total Cost 458,791 303,799 143,135 610,096 463,475 304,159 144,447 115.62%
-
Net Worth 326,712 323,733 332,670 329,691 321,747 323,733 328,698 -0.40%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 14,895 14,895 - 39,721 19,860 19,860 - -
Div Payout % 59.49% 109.21% - 97.68% 61.94% 103.44% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 326,712 323,733 332,670 329,691 321,747 323,733 328,698 -0.40%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.18% 4.30% 3.84% 6.25% 6.47% 5.94% 5.09% -
ROE 7.66% 4.21% 1.72% 12.33% 9.97% 5.93% 2.36% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 487.22 319.66 149.89 655.32 499.01 325.62 153.27 115.73%
EPS 25.22 13.74 5.76 40.95 32.29 19.33 7.81 118.00%
DPS 15.00 15.00 0.00 40.00 20.00 20.00 0.00 -
NAPS 3.29 3.26 3.35 3.32 3.24 3.26 3.31 -0.40%
Adjusted Per Share Value based on latest NOSH - 99,304
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 374.78 245.89 115.30 504.09 383.86 250.48 117.90 115.73%
EPS 19.40 10.57 4.43 31.50 24.84 14.87 6.01 117.95%
DPS 11.54 11.54 0.00 30.77 15.38 15.38 0.00 -
NAPS 2.5308 2.5077 2.5769 2.5538 2.4923 2.5077 2.5462 -0.40%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.87 4.39 4.82 4.50 3.94 3.63 3.68 -
P/RPS 0.79 1.37 3.22 0.69 0.79 1.11 2.40 -52.22%
P/EPS 15.35 31.96 83.74 10.99 12.20 18.77 47.13 -52.56%
EY 6.52 3.13 1.19 9.10 8.20 5.33 2.12 111.05%
DY 3.88 3.42 0.00 8.89 5.08 5.51 0.00 -
P/NAPS 1.18 1.35 1.44 1.36 1.22 1.11 1.11 4.14%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 29/01/15 30/10/14 25/07/14 22/05/14 28/01/14 29/10/13 25/07/13 -
Price 3.91 4.37 5.02 4.65 3.88 3.62 3.97 -
P/RPS 0.80 1.37 3.35 0.71 0.78 1.11 2.59 -54.20%
P/EPS 15.51 31.82 87.21 11.36 12.02 18.72 50.84 -54.58%
EY 6.45 3.14 1.15 8.81 8.32 5.34 1.97 120.01%
DY 3.84 3.43 0.00 8.60 5.15 5.52 0.00 -
P/NAPS 1.19 1.34 1.50 1.40 1.20 1.11 1.20 -0.55%

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