[PERSTIM] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 1.34%
YoY- 1590.27%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 216,732 202,233 210,417 210,919 204,375 193,866 238,217 -6.10%
PBT 26,354 30,332 34,394 28,107 25,449 12,019 13,821 53.70%
Tax -5,198 -6,078 -7,769 -7,435 -5,051 -2,117 -632 306.93%
NP 21,156 24,254 26,625 20,672 20,398 9,902 13,189 36.99%
-
NP to SH 21,156 24,254 26,625 20,672 20,398 9,902 13,189 36.99%
-
Tax Rate 19.72% 20.04% 22.59% 26.45% 19.85% 17.61% 4.57% -
Total Cost 195,576 177,979 183,792 190,247 183,977 183,964 225,028 -8.91%
-
Net Worth 312,870 319,811 294,950 275,030 269,126 259,219 252,259 15.42%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 15,891 - 26,813 - 13,406 - 9,931 36.76%
Div Payout % 75.12% - 100.71% - 65.73% - 75.30% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 312,870 319,811 294,950 275,030 269,126 259,219 252,259 15.42%
NOSH 99,323 99,320 99,309 99,289 99,308 99,317 99,314 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.76% 11.99% 12.65% 9.80% 9.98% 5.11% 5.54% -
ROE 6.76% 7.58% 9.03% 7.52% 7.58% 3.82% 5.23% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 218.21 203.62 211.88 212.43 205.80 195.20 239.86 -6.10%
EPS 21.30 24.42 26.81 20.82 20.54 9.97 13.28 36.98%
DPS 16.00 0.00 27.00 0.00 13.50 0.00 10.00 36.75%
NAPS 3.15 3.22 2.97 2.77 2.71 2.61 2.54 15.41%
Adjusted Per Share Value based on latest NOSH - 99,289
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 167.88 156.65 162.99 163.38 158.31 150.17 184.53 -6.10%
EPS 16.39 18.79 20.62 16.01 15.80 7.67 10.22 36.97%
DPS 12.31 0.00 20.77 0.00 10.39 0.00 7.69 36.80%
NAPS 2.4235 2.4773 2.2847 2.1304 2.0847 2.008 1.954 15.42%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.00 4.90 3.98 3.14 2.61 2.40 1.82 -
P/RPS 2.29 2.41 1.88 1.48 1.27 1.23 0.76 108.47%
P/EPS 23.47 20.07 14.85 15.08 12.71 24.07 13.70 43.12%
EY 4.26 4.98 6.74 6.63 7.87 4.15 7.30 -30.14%
DY 3.20 0.00 6.78 0.00 5.17 0.00 5.49 -30.19%
P/NAPS 1.59 1.52 1.34 1.13 0.96 0.92 0.72 69.49%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 02/11/10 27/07/10 26/05/10 28/01/10 05/11/09 27/07/09 26/05/09 -
Price 5.05 4.86 4.07 3.52 2.69 2.63 2.12 -
P/RPS 2.31 2.39 1.92 1.66 1.31 1.35 0.88 90.17%
P/EPS 23.71 19.90 15.18 16.91 13.10 26.38 15.96 30.16%
EY 4.22 5.02 6.59 5.91 7.64 3.79 6.26 -23.09%
DY 3.17 0.00 6.63 0.00 5.02 0.00 4.72 -23.29%
P/NAPS 1.60 1.51 1.37 1.27 0.99 1.01 0.83 54.82%

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