[PERSTIM] QoQ Cumulative Quarter Result on 31-Mar-2022 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 44.83%
YoY- -12.55%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,216,841 904,025 438,841 1,342,914 923,014 537,862 251,779 185.03%
PBT 72,281 46,561 39,158 61,373 42,115 21,446 7,909 335.36%
Tax -20,910 -16,412 -7,980 -14,734 -9,912 -5,110 -2,509 309.47%
NP 51,371 30,149 31,178 46,639 32,203 16,336 5,400 347.13%
-
NP to SH 51,371 30,149 31,178 46,639 32,203 16,336 5,400 347.13%
-
Tax Rate 28.93% 35.25% 20.38% 24.01% 23.54% 23.83% 31.72% -
Total Cost 1,165,470 873,876 407,663 1,296,275 890,811 521,526 246,379 180.99%
-
Net Worth 537,039 538,330 542,203 506,056 509,929 521,548 507,347 3.85%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 12,909 12,909 - - - - - -
Div Payout % 25.13% 42.82% - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 537,039 538,330 542,203 506,056 509,929 521,548 507,347 3.85%
NOSH 129,096 129,096 129,096 129,096 129,096 129,096 129,096 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 4.22% 3.33% 7.10% 3.47% 3.49% 3.04% 2.14% -
ROE 9.57% 5.60% 5.75% 9.22% 6.32% 3.13% 1.06% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 942.59 700.27 339.93 1,040.24 714.98 416.64 195.03 185.03%
EPS 39.79 23.35 24.15 36.13 24.95 12.65 5.44 275.44%
DPS 10.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.16 4.17 4.20 3.92 3.95 4.04 3.93 3.85%
Adjusted Per Share Value based on latest NOSH - 129,096
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 942.59 700.27 339.93 1,040.24 714.98 416.64 195.03 185.03%
EPS 39.79 23.35 24.15 36.13 24.95 12.65 5.44 275.44%
DPS 10.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.16 4.17 4.20 3.92 3.95 4.04 3.93 3.85%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 4.39 4.28 3.79 4.00 3.94 4.07 3.99 -
P/RPS 0.47 0.61 1.11 0.38 0.55 0.98 2.05 -62.43%
P/EPS 11.03 18.33 15.69 11.07 15.79 32.16 95.39 -76.17%
EY 9.06 5.46 6.37 9.03 6.33 3.11 1.05 319.03%
DY 2.28 2.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.03 0.90 1.02 1.00 1.01 1.02 2.59%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 09/11/22 30/08/22 31/05/22 24/02/22 24/11/21 21/09/21 -
Price 4.64 4.28 3.90 3.81 4.01 3.75 4.17 -
P/RPS 0.49 0.61 1.15 0.37 0.56 0.90 2.14 -62.47%
P/EPS 11.66 18.33 16.15 10.55 16.08 29.63 99.69 -75.98%
EY 8.58 5.46 6.19 9.48 6.22 3.37 1.00 317.46%
DY 2.16 2.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.03 0.93 0.97 1.02 0.93 1.06 3.72%

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