[PERSTIM] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
11-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -83.62%
YoY- -87.84%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 204,375 193,866 238,217 281,318 247,877 218,334 190,405 4.82%
PBT 25,449 12,019 13,821 2,985 9,304 13,632 10,429 81.15%
Tax -5,051 -2,117 -632 -1,762 -1,838 -3,258 -582 321.76%
NP 20,398 9,902 13,189 1,223 7,466 10,374 9,847 62.42%
-
NP to SH 20,398 9,902 13,189 1,223 7,466 10,374 9,847 62.42%
-
Tax Rate 19.85% 17.61% 4.57% 59.03% 19.75% 23.90% 5.58% -
Total Cost 183,977 183,964 225,028 280,095 240,411 207,960 180,558 1.25%
-
Net Worth 269,126 259,219 252,259 236,645 249,197 245,203 237,241 8.76%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 13,406 - 9,931 - 9,928 - 9,926 22.16%
Div Payout % 65.73% - 75.30% - 132.98% - 100.81% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 269,126 259,219 252,259 236,645 249,197 245,203 237,241 8.76%
NOSH 99,308 99,317 99,314 99,430 99,281 99,272 99,264 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.98% 5.11% 5.54% 0.43% 3.01% 4.75% 5.17% -
ROE 7.58% 3.82% 5.23% 0.52% 3.00% 4.23% 4.15% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 205.80 195.20 239.86 282.93 249.67 219.93 191.82 4.79%
EPS 20.54 9.97 13.28 1.23 7.52 10.45 9.92 62.38%
DPS 13.50 0.00 10.00 0.00 10.00 0.00 10.00 22.12%
NAPS 2.71 2.61 2.54 2.38 2.51 2.47 2.39 8.72%
Adjusted Per Share Value based on latest NOSH - 99,430
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 158.31 150.17 184.53 217.91 192.01 169.13 147.49 4.82%
EPS 15.80 7.67 10.22 0.95 5.78 8.04 7.63 62.39%
DPS 10.39 0.00 7.69 0.00 7.69 0.00 7.69 22.19%
NAPS 2.0847 2.008 1.954 1.8331 1.9303 1.8994 1.8377 8.76%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.61 2.40 1.82 2.27 2.58 2.70 2.95 -
P/RPS 1.27 1.23 0.76 0.80 1.03 1.23 1.54 -12.04%
P/EPS 12.71 24.07 13.70 184.55 34.31 25.84 29.74 -43.23%
EY 7.87 4.15 7.30 0.54 2.91 3.87 3.36 76.27%
DY 5.17 0.00 5.49 0.00 3.88 0.00 3.39 32.45%
P/NAPS 0.96 0.92 0.72 0.95 1.03 1.09 1.23 -15.21%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 27/07/09 26/05/09 11/02/09 05/11/08 21/07/08 22/05/08 -
Price 2.69 2.63 2.12 2.30 2.15 2.65 2.98 -
P/RPS 1.31 1.35 0.88 0.81 0.86 1.20 1.55 -10.60%
P/EPS 13.10 26.38 15.96 186.99 28.59 25.36 30.04 -42.46%
EY 7.64 3.79 6.26 0.53 3.50 3.94 3.33 73.86%
DY 5.02 0.00 4.72 0.00 4.65 0.00 3.36 30.65%
P/NAPS 0.99 1.01 0.83 0.97 0.86 1.07 1.25 -14.38%

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