[PERSTIM] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
27-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -1.46%
YoY- -22.66%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 819,577 847,377 917,776 961,278 985,746 937,934 833,279 -1.10%
PBT 99,969 79,396 54,274 38,129 39,742 36,350 44,526 71.54%
Tax -22,372 -15,235 -9,562 -6,349 -7,490 -7,440 -6,778 121.84%
NP 77,597 64,161 44,712 31,780 32,252 28,910 37,748 61.74%
-
NP to SH 77,597 64,161 44,712 31,780 32,252 28,910 37,748 61.74%
-
Tax Rate 22.38% 19.19% 17.62% 16.65% 18.85% 20.47% 15.22% -
Total Cost 741,980 783,216 873,064 929,498 953,494 909,024 795,531 -4.54%
-
Net Worth 294,950 275,030 269,126 259,219 252,259 236,645 249,197 11.90%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 40,220 23,338 23,338 19,859 19,859 19,854 19,854 60.17%
Div Payout % 51.83% 36.37% 52.20% 62.49% 61.58% 68.68% 52.60% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 294,950 275,030 269,126 259,219 252,259 236,645 249,197 11.90%
NOSH 99,309 99,289 99,308 99,317 99,314 99,430 99,281 0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.47% 7.57% 4.87% 3.31% 3.27% 3.08% 4.53% -
ROE 26.31% 23.33% 16.61% 12.26% 12.79% 12.22% 15.15% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 825.27 853.44 924.17 967.88 992.55 943.30 839.31 -1.11%
EPS 78.14 64.62 45.02 32.00 32.47 29.08 38.02 61.72%
DPS 40.50 23.50 23.50 20.00 20.00 20.00 20.00 60.12%
NAPS 2.97 2.77 2.71 2.61 2.54 2.38 2.51 11.88%
Adjusted Per Share Value based on latest NOSH - 99,317
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 634.86 656.39 710.92 744.62 763.58 726.54 645.47 -1.09%
EPS 60.11 49.70 34.63 24.62 24.98 22.39 29.24 61.74%
DPS 31.16 18.08 18.08 15.38 15.38 15.38 15.38 60.18%
NAPS 2.2847 2.1304 2.0847 2.008 1.954 1.8331 1.9303 11.90%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.98 3.14 2.61 2.40 1.82 2.27 2.58 -
P/RPS 0.48 0.37 0.28 0.25 0.18 0.24 0.31 33.87%
P/EPS 5.09 4.86 5.80 7.50 5.60 7.81 6.79 -17.49%
EY 19.63 20.58 17.25 13.33 17.84 12.81 14.74 21.06%
DY 10.18 7.48 9.00 8.33 10.99 8.81 7.75 19.95%
P/NAPS 1.34 1.13 0.96 0.92 0.72 0.95 1.03 19.19%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 28/01/10 05/11/09 27/07/09 26/05/09 11/02/09 05/11/08 -
Price 4.07 3.52 2.69 2.63 2.12 2.30 2.15 -
P/RPS 0.49 0.41 0.29 0.27 0.21 0.24 0.26 52.63%
P/EPS 5.21 5.45 5.97 8.22 6.53 7.91 5.65 -5.26%
EY 19.20 18.36 16.74 12.17 15.32 12.64 17.68 5.65%
DY 9.95 6.68 8.74 7.60 9.43 8.70 9.30 4.61%
P/NAPS 1.37 1.27 0.99 1.01 0.83 0.97 0.86 36.43%

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