[PERSTIM] QoQ Quarter Result on 31-Mar-2021 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 0.69%
YoY- 201.48%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 385,152 286,083 251,779 224,225 184,597 222,494 200,648 54.27%
PBT 20,669 13,537 7,909 18,210 17,416 19,562 13,531 32.53%
Tax -4,802 -2,601 -2,509 -4,327 -3,628 -4,346 -3,088 34.11%
NP 15,867 10,936 5,400 13,883 13,788 15,216 10,443 32.06%
-
NP to SH 15,867 10,936 5,400 13,883 13,788 15,216 10,443 32.06%
-
Tax Rate 23.23% 19.21% 31.72% 23.76% 20.83% 22.22% 22.82% -
Total Cost 369,285 275,147 246,379 210,342 170,809 207,278 190,205 55.44%
-
Net Worth 509,929 521,548 507,347 502,183 395,034 416,086 415,093 14.66%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 509,929 521,548 507,347 502,183 395,034 416,086 415,093 14.66%
NOSH 129,096 129,096 129,096 129,096 129,096 99,304 99,304 19.05%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.12% 3.82% 2.14% 6.19% 7.47% 6.84% 5.20% -
ROE 3.11% 2.10% 1.06% 2.76% 3.49% 3.66% 2.52% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 298.35 221.60 195.03 173.69 142.99 224.05 202.05 29.57%
EPS 12.29 8.47 5.44 10.75 13.88 15.32 10.52 10.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.95 4.04 3.93 3.89 3.06 4.19 4.18 -3.69%
Adjusted Per Share Value based on latest NOSH - 129,096
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 298.35 221.60 195.03 173.69 142.99 172.35 155.43 54.26%
EPS 12.29 8.47 5.44 10.75 13.88 11.79 8.09 32.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.95 4.04 3.93 3.89 3.06 3.2231 3.2154 14.66%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.94 4.07 3.99 4.04 3.90 3.80 4.11 -
P/RPS 1.32 1.84 2.05 2.33 2.73 1.70 2.03 -24.88%
P/EPS 32.06 48.05 95.39 37.57 36.52 24.80 39.08 -12.33%
EY 3.12 2.08 1.05 2.66 2.74 4.03 2.56 14.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 1.02 1.04 1.27 0.91 0.98 1.35%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 24/11/21 21/09/21 25/05/21 27/01/21 13/10/20 18/08/20 -
Price 4.01 3.75 4.17 4.27 3.80 3.22 3.89 -
P/RPS 1.34 1.69 2.14 2.46 2.66 1.44 1.93 -21.53%
P/EPS 32.63 44.27 99.69 39.71 35.58 21.01 36.99 -8.00%
EY 3.07 2.26 1.00 2.52 2.81 4.76 2.70 8.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.93 1.06 1.10 1.24 0.77 0.93 6.33%

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