[PERSTIM] QoQ Cumulative Quarter Result on 31-Mar-2023 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- -24.39%
YoY- -16.72%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 678,521 458,348 239,160 1,461,016 1,216,841 904,025 438,841 33.60%
PBT -11,715 -6,978 -8,356 61,411 72,281 46,561 39,158 -
Tax -3,659 -2,605 -879 -22,571 -20,910 -16,412 -7,980 -40.45%
NP -15,374 -9,583 -9,235 38,840 51,371 30,149 31,178 -
-
NP to SH -15,374 -9,583 -9,235 38,840 51,371 30,149 31,178 -
-
Tax Rate - - - 36.75% 28.93% 35.25% 20.38% -
Total Cost 693,895 467,931 248,395 1,422,176 1,165,470 873,876 407,663 42.42%
-
Net Worth 537,039 546,076 560,277 542,203 537,039 538,330 542,203 -0.63%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - 12,909 12,909 12,909 - -
Div Payout % - - - 33.24% 25.13% 42.82% - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 537,039 546,076 560,277 542,203 537,039 538,330 542,203 -0.63%
NOSH 129,096 129,096 129,096 129,096 129,096 129,096 129,096 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -2.27% -2.09% -3.86% 2.66% 4.22% 3.33% 7.10% -
ROE -2.86% -1.75% -1.65% 7.16% 9.57% 5.60% 5.75% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 525.59 355.04 185.26 1,131.73 942.59 700.27 339.93 33.60%
EPS -11.91 -7.42 -7.15 30.09 39.79 23.35 24.15 -
DPS 0.00 0.00 0.00 10.00 10.00 10.00 0.00 -
NAPS 4.16 4.23 4.34 4.20 4.16 4.17 4.20 -0.63%
Adjusted Per Share Value based on latest NOSH - 129,096
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 525.59 355.04 185.26 1,131.73 942.59 700.27 339.93 33.60%
EPS -11.91 -7.42 -7.15 30.09 39.79 23.35 24.15 -
DPS 0.00 0.00 0.00 10.00 10.00 10.00 0.00 -
NAPS 4.16 4.23 4.34 4.20 4.16 4.17 4.20 -0.63%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 3.10 3.48 4.03 4.57 4.39 4.28 3.79 -
P/RPS 0.59 0.98 2.18 0.40 0.47 0.61 1.11 -34.30%
P/EPS -26.03 -46.88 -56.34 15.19 11.03 18.33 15.69 -
EY -3.84 -2.13 -1.78 6.58 9.06 5.46 6.37 -
DY 0.00 0.00 0.00 2.19 2.28 2.34 0.00 -
P/NAPS 0.75 0.82 0.93 1.09 1.06 1.03 0.90 -11.41%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 30/11/23 16/08/23 31/05/23 28/02/23 09/11/22 30/08/22 -
Price 3.18 3.41 4.00 4.37 4.64 4.28 3.90 -
P/RPS 0.61 0.96 2.16 0.39 0.49 0.61 1.15 -34.39%
P/EPS -26.70 -45.94 -55.92 14.52 11.66 18.33 16.15 -
EY -3.74 -2.18 -1.79 6.88 8.58 5.46 6.19 -
DY 0.00 0.00 0.00 2.29 2.16 2.34 0.00 -
P/NAPS 0.76 0.81 0.92 1.04 1.12 1.03 0.93 -12.55%

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