[PERSTIM] QoQ Quarter Result on 31-Dec-2010 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -33.76%
YoY- -32.21%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 203,497 214,012 208,917 225,468 216,732 202,233 210,417 -2.20%
PBT 9,898 17,924 7,240 19,622 26,354 30,332 34,394 -56.37%
Tax -2,084 -3,187 -747 -5,608 -5,198 -6,078 -7,769 -58.37%
NP 7,814 14,737 6,493 14,014 21,156 24,254 26,625 -55.80%
-
NP to SH 11,729 14,737 6,493 14,014 21,156 24,254 26,625 -42.07%
-
Tax Rate 21.05% 17.78% 10.32% 28.58% 19.72% 20.04% 22.59% -
Total Cost 195,683 199,275 202,424 211,454 195,576 177,979 183,792 4.26%
-
Net Worth 485,851 329,695 313,729 314,843 312,870 319,811 294,950 39.43%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 29,806 - 23,827 - 15,891 - 26,813 7.30%
Div Payout % 254.13% - 366.97% - 75.12% - 100.71% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 485,851 329,695 313,729 314,843 312,870 319,811 294,950 39.43%
NOSH 149,034 99,305 99,281 99,319 99,323 99,320 99,309 31.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.84% 6.89% 3.11% 6.22% 9.76% 11.99% 12.65% -
ROE 2.41% 4.47% 2.07% 4.45% 6.76% 7.58% 9.03% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 136.54 215.51 210.43 227.01 218.21 203.62 211.88 -25.37%
EPS 7.87 14.84 6.54 14.11 21.30 24.42 26.81 -55.79%
DPS 20.00 0.00 24.00 0.00 16.00 0.00 27.00 -18.11%
NAPS 3.26 3.32 3.16 3.17 3.15 3.22 2.97 6.40%
Adjusted Per Share Value based on latest NOSH - 99,319
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 157.63 165.78 161.83 174.65 167.88 156.65 162.99 -2.20%
EPS 9.09 11.42 5.03 10.86 16.39 18.79 20.62 -42.04%
DPS 23.09 0.00 18.46 0.00 12.31 0.00 20.77 7.30%
NAPS 3.7635 2.5539 2.4302 2.4388 2.4235 2.4773 2.2847 39.43%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.60 4.00 4.75 5.01 5.00 4.90 3.98 -
P/RPS 2.64 1.86 2.26 2.21 2.29 2.41 1.88 25.37%
P/EPS 45.74 26.95 72.63 35.51 23.47 20.07 14.85 111.55%
EY 2.19 3.71 1.38 2.82 4.26 4.98 6.74 -52.70%
DY 5.56 0.00 5.05 0.00 3.20 0.00 6.78 -12.37%
P/NAPS 1.10 1.20 1.50 1.58 1.59 1.52 1.34 -12.31%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 02/11/11 26/07/11 26/05/11 26/01/11 02/11/10 27/07/10 26/05/10 -
Price 3.88 4.15 5.17 4.98 5.05 4.86 4.07 -
P/RPS 2.84 1.93 2.46 2.19 2.31 2.39 1.92 29.79%
P/EPS 49.30 27.96 79.05 35.29 23.71 19.90 15.18 119.14%
EY 2.03 3.58 1.26 2.83 4.22 5.02 6.59 -54.35%
DY 5.15 0.00 4.64 0.00 3.17 0.00 6.63 -15.48%
P/NAPS 1.19 1.25 1.64 1.57 1.60 1.51 1.37 -8.95%

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