[PERSTIM] QoQ Quarter Result on 30-Sep-2021 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 102.52%
YoY- -28.13%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 438,841 419,900 385,152 286,083 251,779 224,225 184,597 78.40%
PBT 39,158 19,258 20,669 13,537 7,909 18,210 17,416 71.88%
Tax -7,980 -4,822 -4,802 -2,601 -2,509 -4,327 -3,628 69.37%
NP 31,178 14,436 15,867 10,936 5,400 13,883 13,788 72.53%
-
NP to SH 31,178 14,436 15,867 10,936 5,400 13,883 13,788 72.53%
-
Tax Rate 20.38% 25.04% 23.23% 19.21% 31.72% 23.76% 20.83% -
Total Cost 407,663 405,464 369,285 275,147 246,379 210,342 170,809 78.87%
-
Net Worth 542,203 506,056 509,929 521,548 507,347 502,183 395,034 23.57%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 542,203 506,056 509,929 521,548 507,347 502,183 395,034 23.57%
NOSH 129,096 129,096 129,096 129,096 129,096 129,096 129,096 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.10% 3.44% 4.12% 3.82% 2.14% 6.19% 7.47% -
ROE 5.75% 2.85% 3.11% 2.10% 1.06% 2.76% 3.49% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 339.93 325.26 298.35 221.60 195.03 173.69 142.99 78.40%
EPS 24.15 11.18 12.29 8.47 5.44 10.75 13.88 44.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.20 3.92 3.95 4.04 3.93 3.89 3.06 23.57%
Adjusted Per Share Value based on latest NOSH - 129,096
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 339.93 325.26 298.35 221.60 195.03 173.69 142.99 78.40%
EPS 24.15 11.18 12.29 8.47 5.44 10.75 13.88 44.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.20 3.92 3.95 4.04 3.93 3.89 3.06 23.57%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.79 4.00 3.94 4.07 3.99 4.04 3.90 -
P/RPS 1.11 1.23 1.32 1.84 2.05 2.33 2.73 -45.20%
P/EPS 15.69 35.77 32.06 48.05 95.39 37.57 36.52 -43.15%
EY 6.37 2.80 3.12 2.08 1.05 2.66 2.74 75.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.02 1.00 1.01 1.02 1.04 1.27 -20.56%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 24/02/22 24/11/21 21/09/21 25/05/21 27/01/21 -
Price 3.90 3.81 4.01 3.75 4.17 4.27 3.80 -
P/RPS 1.15 1.17 1.34 1.69 2.14 2.46 2.66 -42.91%
P/EPS 16.15 34.07 32.63 44.27 99.69 39.71 35.58 -41.02%
EY 6.19 2.94 3.07 2.26 1.00 2.52 2.81 69.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.97 1.02 0.93 1.06 1.10 1.24 -17.49%

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