[PERSTIM] QoQ Quarter Result on 31-Mar-2010 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 28.8%
YoY- 101.87%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 225,468 216,732 202,233 210,417 210,919 204,375 193,866 10.56%
PBT 19,622 26,354 30,332 34,394 28,107 25,449 12,019 38.52%
Tax -5,608 -5,198 -6,078 -7,769 -7,435 -5,051 -2,117 91.11%
NP 14,014 21,156 24,254 26,625 20,672 20,398 9,902 25.97%
-
NP to SH 14,014 21,156 24,254 26,625 20,672 20,398 9,902 25.97%
-
Tax Rate 28.58% 19.72% 20.04% 22.59% 26.45% 19.85% 17.61% -
Total Cost 211,454 195,576 177,979 183,792 190,247 183,977 183,964 9.70%
-
Net Worth 314,843 312,870 319,811 294,950 275,030 269,126 259,219 13.79%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 15,891 - 26,813 - 13,406 - -
Div Payout % - 75.12% - 100.71% - 65.73% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 314,843 312,870 319,811 294,950 275,030 269,126 259,219 13.79%
NOSH 99,319 99,323 99,320 99,309 99,289 99,308 99,317 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.22% 9.76% 11.99% 12.65% 9.80% 9.98% 5.11% -
ROE 4.45% 6.76% 7.58% 9.03% 7.52% 7.58% 3.82% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 227.01 218.21 203.62 211.88 212.43 205.80 195.20 10.55%
EPS 14.11 21.30 24.42 26.81 20.82 20.54 9.97 25.97%
DPS 0.00 16.00 0.00 27.00 0.00 13.50 0.00 -
NAPS 3.17 3.15 3.22 2.97 2.77 2.71 2.61 13.79%
Adjusted Per Share Value based on latest NOSH - 99,309
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 174.65 167.88 156.65 162.99 163.38 158.31 150.17 10.56%
EPS 10.86 16.39 18.79 20.62 16.01 15.80 7.67 26.01%
DPS 0.00 12.31 0.00 20.77 0.00 10.39 0.00 -
NAPS 2.4388 2.4235 2.4773 2.2847 2.1304 2.0847 2.008 13.79%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.01 5.00 4.90 3.98 3.14 2.61 2.40 -
P/RPS 2.21 2.29 2.41 1.88 1.48 1.27 1.23 47.63%
P/EPS 35.51 23.47 20.07 14.85 15.08 12.71 24.07 29.50%
EY 2.82 4.26 4.98 6.74 6.63 7.87 4.15 -22.65%
DY 0.00 3.20 0.00 6.78 0.00 5.17 0.00 -
P/NAPS 1.58 1.59 1.52 1.34 1.13 0.96 0.92 43.26%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 26/01/11 02/11/10 27/07/10 26/05/10 28/01/10 05/11/09 27/07/09 -
Price 4.98 5.05 4.86 4.07 3.52 2.69 2.63 -
P/RPS 2.19 2.31 2.39 1.92 1.66 1.31 1.35 37.94%
P/EPS 35.29 23.71 19.90 15.18 16.91 13.10 26.38 21.34%
EY 2.83 4.22 5.02 6.59 5.91 7.64 3.79 -17.65%
DY 0.00 3.17 0.00 6.63 0.00 5.02 0.00 -
P/NAPS 1.57 1.60 1.51 1.37 1.27 0.99 1.01 34.08%

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