[PERSTIM] QoQ Cumulative Quarter Result on 31-Mar-2018 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 132.11%
YoY- -58.96%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 747,833 510,357 238,834 938,866 705,730 471,838 237,496 114.38%
PBT 44,305 31,429 15,786 29,967 12,549 7,943 3,497 440.95%
Tax -9,797 -7,049 -3,646 -7,339 -2,800 -1,592 -660 501.03%
NP 34,508 24,380 12,140 22,628 9,749 6,351 2,837 426.49%
-
NP to SH 34,508 24,380 12,140 22,628 9,749 6,351 2,837 426.49%
-
Tax Rate 22.11% 22.43% 23.10% 24.49% 22.31% 20.04% 18.87% -
Total Cost 713,325 485,977 226,694 916,238 695,981 465,487 234,659 109.42%
-
Net Worth 391,260 380,337 386,295 380,337 374,378 376,364 395,232 -0.66%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - 29,791 - - - -
Div Payout % - - - 131.66% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 391,260 380,337 386,295 380,337 374,378 376,364 395,232 -0.66%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.61% 4.78% 5.08% 2.41% 1.38% 1.35% 1.19% -
ROE 8.82% 6.41% 3.14% 5.95% 2.60% 1.69% 0.72% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 753.07 513.93 240.51 945.44 710.67 475.14 239.16 114.38%
EPS 34.75 24.55 12.22 22.79 9.82 6.40 2.86 426.11%
DPS 0.00 0.00 0.00 30.00 0.00 0.00 0.00 -
NAPS 3.94 3.83 3.89 3.83 3.77 3.79 3.98 -0.66%
Adjusted Per Share Value based on latest NOSH - 99,304
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 579.28 395.33 185.00 727.26 546.67 365.49 183.97 114.38%
EPS 26.73 18.89 9.40 17.53 7.55 4.92 2.20 426.10%
DPS 0.00 0.00 0.00 23.08 0.00 0.00 0.00 -
NAPS 3.0308 2.9462 2.9923 2.9462 2.90 2.9154 3.0615 -0.66%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 4.62 4.84 4.13 3.53 4.03 5.72 7.79 -
P/RPS 0.61 0.94 1.72 0.37 0.57 1.20 3.26 -67.18%
P/EPS 13.30 19.71 33.78 15.49 41.05 89.44 272.68 -86.57%
EY 7.52 5.07 2.96 6.46 2.44 1.12 0.37 640.67%
DY 0.00 0.00 0.00 8.50 0.00 0.00 0.00 -
P/NAPS 1.17 1.26 1.06 0.92 1.07 1.51 1.96 -29.03%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/01/19 31/10/18 31/07/18 31/05/18 30/01/18 30/10/17 31/07/17 -
Price 4.96 4.65 4.84 3.80 4.22 5.70 8.10 -
P/RPS 0.66 0.90 2.01 0.40 0.59 1.20 3.39 -66.30%
P/EPS 14.27 18.94 39.59 16.68 42.99 89.13 283.53 -86.29%
EY 7.01 5.28 2.53 6.00 2.33 1.12 0.35 633.49%
DY 0.00 0.00 0.00 7.89 0.00 0.00 0.00 -
P/NAPS 1.26 1.21 1.24 0.99 1.12 1.50 2.04 -27.41%

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