[PERSTIM] QoQ Cumulative Quarter Result on 31-Mar-2020 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 17.51%
YoY- -24.67%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 607,739 423,142 200,648 859,373 668,304 464,711 224,756 93.50%
PBT 50,509 33,093 13,531 41,145 34,121 25,826 15,123 122.62%
Tax -11,062 -7,434 -3,088 -10,243 -7,824 -5,854 -3,492 114.94%
NP 39,447 25,659 10,443 30,902 26,297 19,972 11,631 124.90%
-
NP to SH 39,447 25,659 10,443 30,902 26,297 19,972 11,631 124.90%
-
Tax Rate 21.90% 22.46% 22.82% 24.89% 22.93% 22.67% 23.09% -
Total Cost 568,292 397,483 190,205 828,471 642,007 444,739 213,125 91.71%
-
Net Worth 395,034 416,086 415,093 402,184 393,246 389,274 399,204 -0.69%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - 9,930 - - - -
Div Payout % - - - 32.14% - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 395,034 416,086 415,093 402,184 393,246 389,274 399,204 -0.69%
NOSH 129,096 99,304 99,304 99,304 99,304 99,304 99,304 19.01%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.49% 6.06% 5.20% 3.60% 3.93% 4.30% 5.17% -
ROE 9.99% 6.17% 2.52% 7.68% 6.69% 5.13% 2.91% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 470.76 426.10 202.05 865.39 672.98 467.96 226.33 62.58%
EPS 39.72 25.84 10.52 31.12 26.48 20.11 11.71 124.91%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 3.06 4.19 4.18 4.05 3.96 3.92 4.02 -16.56%
Adjusted Per Share Value based on latest NOSH - 99,304
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 470.76 327.77 155.43 665.68 517.68 359.97 174.10 93.50%
EPS 39.72 19.88 8.09 23.94 20.37 15.47 9.01 167.65%
DPS 0.00 0.00 0.00 7.69 0.00 0.00 0.00 -
NAPS 3.06 3.2231 3.2154 3.1154 3.0462 3.0154 3.0923 -0.69%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.90 3.80 4.11 3.18 4.18 4.49 4.52 -
P/RPS 0.83 0.89 2.03 0.37 0.62 0.96 2.00 -44.21%
P/EPS 12.76 14.71 39.08 10.22 15.78 22.33 38.59 -52.02%
EY 7.83 6.80 2.56 9.79 6.34 4.48 2.59 108.37%
DY 0.00 0.00 0.00 3.14 0.00 0.00 0.00 -
P/NAPS 1.27 0.91 0.98 0.79 1.06 1.15 1.12 8.69%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 27/01/21 13/10/20 18/08/20 23/06/20 06/02/20 30/10/19 19/08/19 -
Price 3.80 3.22 3.89 4.25 4.16 4.53 4.78 -
P/RPS 0.81 0.76 1.93 0.49 0.62 0.97 2.11 -47.02%
P/EPS 12.44 12.46 36.99 13.66 15.71 22.52 40.81 -54.54%
EY 8.04 8.02 2.70 7.32 6.37 4.44 2.45 120.03%
DY 0.00 0.00 0.00 2.35 0.00 0.00 0.00 -
P/NAPS 1.24 0.77 0.93 1.05 1.05 1.16 1.19 2.76%

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