[PERSTIM] QoQ Quarter Result on 30-Jun-2010 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
27-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -8.91%
YoY- 144.94%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 208,917 225,468 216,732 202,233 210,417 210,919 204,375 1.47%
PBT 7,240 19,622 26,354 30,332 34,394 28,107 25,449 -56.77%
Tax -747 -5,608 -5,198 -6,078 -7,769 -7,435 -5,051 -72.06%
NP 6,493 14,014 21,156 24,254 26,625 20,672 20,398 -53.41%
-
NP to SH 6,493 14,014 21,156 24,254 26,625 20,672 20,398 -53.41%
-
Tax Rate 10.32% 28.58% 19.72% 20.04% 22.59% 26.45% 19.85% -
Total Cost 202,424 211,454 195,576 177,979 183,792 190,247 183,977 6.58%
-
Net Worth 313,729 314,843 312,870 319,811 294,950 275,030 269,126 10.77%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 23,827 - 15,891 - 26,813 - 13,406 46.77%
Div Payout % 366.97% - 75.12% - 100.71% - 65.73% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 313,729 314,843 312,870 319,811 294,950 275,030 269,126 10.77%
NOSH 99,281 99,319 99,323 99,320 99,309 99,289 99,308 -0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.11% 6.22% 9.76% 11.99% 12.65% 9.80% 9.98% -
ROE 2.07% 4.45% 6.76% 7.58% 9.03% 7.52% 7.58% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 210.43 227.01 218.21 203.62 211.88 212.43 205.80 1.49%
EPS 6.54 14.11 21.30 24.42 26.81 20.82 20.54 -53.40%
DPS 24.00 0.00 16.00 0.00 27.00 0.00 13.50 46.80%
NAPS 3.16 3.17 3.15 3.22 2.97 2.77 2.71 10.79%
Adjusted Per Share Value based on latest NOSH - 99,320
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 161.83 174.65 167.88 156.65 162.99 163.38 158.31 1.47%
EPS 5.03 10.86 16.39 18.79 20.62 16.01 15.80 -53.40%
DPS 18.46 0.00 12.31 0.00 20.77 0.00 10.39 46.74%
NAPS 2.4302 2.4388 2.4235 2.4773 2.2847 2.1304 2.0847 10.77%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.75 5.01 5.00 4.90 3.98 3.14 2.61 -
P/RPS 2.26 2.21 2.29 2.41 1.88 1.48 1.27 46.90%
P/EPS 72.63 35.51 23.47 20.07 14.85 15.08 12.71 219.96%
EY 1.38 2.82 4.26 4.98 6.74 6.63 7.87 -68.70%
DY 5.05 0.00 3.20 0.00 6.78 0.00 5.17 -1.55%
P/NAPS 1.50 1.58 1.59 1.52 1.34 1.13 0.96 34.68%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 26/01/11 02/11/10 27/07/10 26/05/10 28/01/10 05/11/09 -
Price 5.17 4.98 5.05 4.86 4.07 3.52 2.69 -
P/RPS 2.46 2.19 2.31 2.39 1.92 1.66 1.31 52.26%
P/EPS 79.05 35.29 23.71 19.90 15.18 16.91 13.10 231.81%
EY 1.26 2.83 4.22 5.02 6.59 5.91 7.64 -69.95%
DY 4.64 0.00 3.17 0.00 6.63 0.00 5.02 -5.11%
P/NAPS 1.64 1.57 1.60 1.51 1.37 1.27 0.99 40.04%

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