[PERSTIM] QoQ Quarter Result on 30-Sep-2010 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
02-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -12.77%
YoY- 3.72%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 214,012 208,917 225,468 216,732 202,233 210,417 210,919 0.97%
PBT 17,924 7,240 19,622 26,354 30,332 34,394 28,107 -25.97%
Tax -3,187 -747 -5,608 -5,198 -6,078 -7,769 -7,435 -43.23%
NP 14,737 6,493 14,014 21,156 24,254 26,625 20,672 -20.24%
-
NP to SH 14,737 6,493 14,014 21,156 24,254 26,625 20,672 -20.24%
-
Tax Rate 17.78% 10.32% 28.58% 19.72% 20.04% 22.59% 26.45% -
Total Cost 199,275 202,424 211,454 195,576 177,979 183,792 190,247 3.14%
-
Net Worth 329,695 313,729 314,843 312,870 319,811 294,950 275,030 12.88%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 23,827 - 15,891 - 26,813 - -
Div Payout % - 366.97% - 75.12% - 100.71% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 329,695 313,729 314,843 312,870 319,811 294,950 275,030 12.88%
NOSH 99,305 99,281 99,319 99,323 99,320 99,309 99,289 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.89% 3.11% 6.22% 9.76% 11.99% 12.65% 9.80% -
ROE 4.47% 2.07% 4.45% 6.76% 7.58% 9.03% 7.52% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 215.51 210.43 227.01 218.21 203.62 211.88 212.43 0.96%
EPS 14.84 6.54 14.11 21.30 24.42 26.81 20.82 -20.25%
DPS 0.00 24.00 0.00 16.00 0.00 27.00 0.00 -
NAPS 3.32 3.16 3.17 3.15 3.22 2.97 2.77 12.87%
Adjusted Per Share Value based on latest NOSH - 99,323
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 165.78 161.83 174.65 167.88 156.65 162.99 163.38 0.97%
EPS 11.42 5.03 10.86 16.39 18.79 20.62 16.01 -20.21%
DPS 0.00 18.46 0.00 12.31 0.00 20.77 0.00 -
NAPS 2.5539 2.4302 2.4388 2.4235 2.4773 2.2847 2.1304 12.88%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 4.00 4.75 5.01 5.00 4.90 3.98 3.14 -
P/RPS 1.86 2.26 2.21 2.29 2.41 1.88 1.48 16.50%
P/EPS 26.95 72.63 35.51 23.47 20.07 14.85 15.08 47.42%
EY 3.71 1.38 2.82 4.26 4.98 6.74 6.63 -32.16%
DY 0.00 5.05 0.00 3.20 0.00 6.78 0.00 -
P/NAPS 1.20 1.50 1.58 1.59 1.52 1.34 1.13 4.09%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/07/11 26/05/11 26/01/11 02/11/10 27/07/10 26/05/10 28/01/10 -
Price 4.15 5.17 4.98 5.05 4.86 4.07 3.52 -
P/RPS 1.93 2.46 2.19 2.31 2.39 1.92 1.66 10.59%
P/EPS 27.96 79.05 35.29 23.71 19.90 15.18 16.91 39.95%
EY 3.58 1.26 2.83 4.22 5.02 6.59 5.91 -28.47%
DY 0.00 4.64 0.00 3.17 0.00 6.63 0.00 -
P/NAPS 1.25 1.64 1.57 1.60 1.51 1.37 1.27 -1.05%

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