[PERSTIM] QoQ Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 40.66%
YoY- 8.26%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 705,730 471,838 237,496 840,793 608,694 375,653 176,294 151.47%
PBT 12,549 7,943 3,497 71,394 50,318 32,394 15,323 -12.43%
Tax -2,800 -1,592 -660 -16,253 -11,117 -7,350 -3,529 -14.25%
NP 9,749 6,351 2,837 55,141 39,201 25,044 11,794 -11.89%
-
NP to SH 9,749 6,351 2,837 55,141 39,201 25,044 11,794 -11.89%
-
Tax Rate 22.31% 20.04% 18.87% 22.77% 22.09% 22.69% 23.03% -
Total Cost 695,981 465,487 234,659 785,652 569,493 350,609 164,500 160.90%
-
Net Worth 374,378 376,364 395,232 397,218 383,316 380,337 383,316 -1.55%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - 39,721 19,860 19,860 - -
Div Payout % - - - 72.04% 50.66% 79.30% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 374,378 376,364 395,232 397,218 383,316 380,337 383,316 -1.55%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.38% 1.35% 1.19% 6.56% 6.44% 6.67% 6.69% -
ROE 2.60% 1.69% 0.72% 13.88% 10.23% 6.58% 3.08% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 710.67 475.14 239.16 846.68 612.96 378.28 177.53 151.47%
EPS 9.82 6.40 2.86 55.53 39.48 25.22 11.88 -11.89%
DPS 0.00 0.00 0.00 40.00 20.00 20.00 0.00 -
NAPS 3.77 3.79 3.98 4.00 3.86 3.83 3.86 -1.55%
Adjusted Per Share Value based on latest NOSH - 99,304
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 546.67 365.49 183.97 651.29 471.50 290.99 136.56 151.48%
EPS 7.55 4.92 2.20 42.71 30.37 19.40 9.14 -11.93%
DPS 0.00 0.00 0.00 30.77 15.38 15.38 0.00 -
NAPS 2.90 2.9154 3.0615 3.0769 2.9692 2.9462 2.9692 -1.55%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 4.03 5.72 7.79 7.55 6.80 6.13 5.86 -
P/RPS 0.57 1.20 3.26 0.89 1.11 1.62 3.30 -68.88%
P/EPS 41.05 89.44 272.68 13.60 17.23 24.31 49.34 -11.51%
EY 2.44 1.12 0.37 7.35 5.81 4.11 2.03 13.01%
DY 0.00 0.00 0.00 5.30 2.94 3.26 0.00 -
P/NAPS 1.07 1.51 1.96 1.89 1.76 1.60 1.52 -20.81%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 30/01/18 30/10/17 31/07/17 30/05/17 25/01/17 28/10/16 28/07/16 -
Price 4.22 5.70 8.10 7.45 6.95 6.40 6.22 -
P/RPS 0.59 1.20 3.39 0.88 1.13 1.69 3.50 -69.38%
P/EPS 42.99 89.13 283.53 13.42 17.61 25.38 52.37 -12.29%
EY 2.33 1.12 0.35 7.45 5.68 3.94 1.91 14.12%
DY 0.00 0.00 0.00 5.37 2.88 3.13 0.00 -
P/NAPS 1.12 1.50 2.04 1.86 1.80 1.67 1.61 -21.43%

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