[PERSTIM] QoQ Quarter Result on 30-Jun-2021 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
21-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -61.1%
YoY- -48.29%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 419,900 385,152 286,083 251,779 224,225 184,597 222,494 52.77%
PBT 19,258 20,669 13,537 7,909 18,210 17,416 19,562 -1.03%
Tax -4,822 -4,802 -2,601 -2,509 -4,327 -3,628 -4,346 7.18%
NP 14,436 15,867 10,936 5,400 13,883 13,788 15,216 -3.45%
-
NP to SH 14,436 15,867 10,936 5,400 13,883 13,788 15,216 -3.45%
-
Tax Rate 25.04% 23.23% 19.21% 31.72% 23.76% 20.83% 22.22% -
Total Cost 405,464 369,285 275,147 246,379 210,342 170,809 207,278 56.47%
-
Net Worth 506,056 509,929 521,548 507,347 502,183 395,034 416,086 13.95%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 506,056 509,929 521,548 507,347 502,183 395,034 416,086 13.95%
NOSH 129,096 129,096 129,096 129,096 129,096 129,096 99,304 19.13%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 3.44% 4.12% 3.82% 2.14% 6.19% 7.47% 6.84% -
ROE 2.85% 3.11% 2.10% 1.06% 2.76% 3.49% 3.66% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 325.26 298.35 221.60 195.03 173.69 142.99 224.05 28.23%
EPS 11.18 12.29 8.47 5.44 10.75 13.88 15.32 -18.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.92 3.95 4.04 3.93 3.89 3.06 4.19 -4.34%
Adjusted Per Share Value based on latest NOSH - 129,096
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 325.26 298.35 221.60 195.03 173.69 142.99 172.35 52.77%
EPS 11.18 12.29 8.47 5.44 10.75 13.88 11.79 -3.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.92 3.95 4.04 3.93 3.89 3.06 3.2231 13.95%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 4.00 3.94 4.07 3.99 4.04 3.90 3.80 -
P/RPS 1.23 1.32 1.84 2.05 2.33 2.73 1.70 -19.42%
P/EPS 35.77 32.06 48.05 95.39 37.57 36.52 24.80 27.68%
EY 2.80 3.12 2.08 1.05 2.66 2.74 4.03 -21.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.00 1.01 1.02 1.04 1.27 0.91 7.91%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 24/02/22 24/11/21 21/09/21 25/05/21 27/01/21 13/10/20 -
Price 3.81 4.01 3.75 4.17 4.27 3.80 3.22 -
P/RPS 1.17 1.34 1.69 2.14 2.46 2.66 1.44 -12.93%
P/EPS 34.07 32.63 44.27 99.69 39.71 35.58 21.01 38.06%
EY 2.94 3.07 2.26 1.00 2.52 2.81 4.76 -27.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.02 0.93 1.06 1.10 1.24 0.77 16.65%

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