[PERSTIM] QoQ Quarter Result on 31-Mar-2011 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -53.67%
YoY- -75.61%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 204,264 203,497 214,012 208,917 225,468 216,732 202,233 0.66%
PBT 9,121 9,898 17,924 7,240 19,622 26,354 30,332 -55.01%
Tax -1,127 -2,084 -3,187 -747 -5,608 -5,198 -6,078 -67.38%
NP 7,994 7,814 14,737 6,493 14,014 21,156 24,254 -52.18%
-
NP to SH 7,994 11,729 14,737 6,493 14,014 21,156 24,254 -52.18%
-
Tax Rate 12.36% 21.05% 17.78% 10.32% 28.58% 19.72% 20.04% -
Total Cost 196,270 195,683 199,275 202,424 211,454 195,576 177,979 6.72%
-
Net Worth 314,794 485,851 329,695 313,729 314,843 312,870 319,811 -1.04%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 29,806 - 23,827 - 15,891 - -
Div Payout % - 254.13% - 366.97% - 75.12% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 314,794 485,851 329,695 313,729 314,843 312,870 319,811 -1.04%
NOSH 99,304 149,034 99,305 99,281 99,319 99,323 99,320 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.91% 3.84% 6.89% 3.11% 6.22% 9.76% 11.99% -
ROE 2.54% 2.41% 4.47% 2.07% 4.45% 6.76% 7.58% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 205.69 136.54 215.51 210.43 227.01 218.21 203.62 0.67%
EPS 8.05 7.87 14.84 6.54 14.11 21.30 24.42 -52.18%
DPS 0.00 20.00 0.00 24.00 0.00 16.00 0.00 -
NAPS 3.17 3.26 3.32 3.16 3.17 3.15 3.22 -1.03%
Adjusted Per Share Value based on latest NOSH - 99,281
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 158.23 157.63 165.78 161.83 174.65 167.88 156.65 0.66%
EPS 6.19 9.09 11.42 5.03 10.86 16.39 18.79 -52.20%
DPS 0.00 23.09 0.00 18.46 0.00 12.31 0.00 -
NAPS 2.4385 3.7635 2.5539 2.4302 2.4388 2.4235 2.4773 -1.04%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.74 3.60 4.00 4.75 5.01 5.00 4.90 -
P/RPS 1.82 2.64 1.86 2.26 2.21 2.29 2.41 -17.02%
P/EPS 46.46 45.74 26.95 72.63 35.51 23.47 20.07 74.72%
EY 2.15 2.19 3.71 1.38 2.82 4.26 4.98 -42.79%
DY 0.00 5.56 0.00 5.05 0.00 3.20 0.00 -
P/NAPS 1.18 1.10 1.20 1.50 1.58 1.59 1.52 -15.49%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/01/12 02/11/11 26/07/11 26/05/11 26/01/11 02/11/10 27/07/10 -
Price 3.90 3.88 4.15 5.17 4.98 5.05 4.86 -
P/RPS 1.90 2.84 1.93 2.46 2.19 2.31 2.39 -14.14%
P/EPS 48.45 49.30 27.96 79.05 35.29 23.71 19.90 80.68%
EY 2.06 2.03 3.58 1.26 2.83 4.22 5.02 -44.68%
DY 0.00 5.15 0.00 4.64 0.00 3.17 0.00 -
P/NAPS 1.23 1.19 1.25 1.64 1.57 1.60 1.51 -12.74%

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