[PERSTIM] QoQ TTM Result on 30-Sep-2008 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
05-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -8.14%
YoY- -31.9%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 961,278 985,746 937,934 833,279 775,331 740,346 731,576 19.98%
PBT 38,129 39,742 36,350 44,526 46,559 48,706 55,179 -21.85%
Tax -6,349 -7,490 -7,440 -6,778 -5,467 -3,325 -5,048 16.53%
NP 31,780 32,252 28,910 37,748 41,092 45,381 50,131 -26.22%
-
NP to SH 31,780 32,252 28,910 37,748 41,092 45,381 50,131 -26.22%
-
Tax Rate 16.65% 18.85% 20.47% 15.22% 11.74% 6.83% 9.15% -
Total Cost 929,498 953,494 909,024 795,531 734,239 694,965 681,445 23.01%
-
Net Worth 259,219 252,259 236,645 249,197 245,203 237,241 230,419 8.17%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 19,859 19,859 19,854 19,854 19,852 19,852 21,842 -6.15%
Div Payout % 62.49% 61.58% 68.68% 52.60% 48.31% 43.75% 43.57% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 259,219 252,259 236,645 249,197 245,203 237,241 230,419 8.17%
NOSH 99,317 99,314 99,430 99,281 99,272 99,264 99,318 -0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.31% 3.27% 3.08% 4.53% 5.30% 6.13% 6.85% -
ROE 12.26% 12.79% 12.22% 15.15% 16.76% 19.13% 21.76% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 967.88 992.55 943.30 839.31 781.01 745.83 736.59 19.98%
EPS 32.00 32.47 29.08 38.02 41.39 45.72 50.47 -26.21%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 22.00 -6.16%
NAPS 2.61 2.54 2.38 2.51 2.47 2.39 2.32 8.17%
Adjusted Per Share Value based on latest NOSH - 99,281
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 744.62 763.58 726.54 645.47 600.58 573.48 566.69 19.98%
EPS 24.62 24.98 22.39 29.24 31.83 35.15 38.83 -26.21%
DPS 15.38 15.38 15.38 15.38 15.38 15.38 16.92 -6.16%
NAPS 2.008 1.954 1.8331 1.9303 1.8994 1.8377 1.7849 8.17%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.40 1.82 2.27 2.58 2.70 2.95 3.02 -
P/RPS 0.25 0.18 0.24 0.31 0.35 0.40 0.41 -28.11%
P/EPS 7.50 5.60 7.81 6.79 6.52 6.45 5.98 16.31%
EY 13.33 17.84 12.81 14.74 15.33 15.50 16.71 -13.99%
DY 8.33 10.99 8.81 7.75 7.41 6.78 7.28 9.40%
P/NAPS 0.92 0.72 0.95 1.03 1.09 1.23 1.30 -20.60%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/07/09 26/05/09 11/02/09 05/11/08 21/07/08 22/05/08 29/01/08 -
Price 2.63 2.12 2.30 2.15 2.65 2.98 2.93 -
P/RPS 0.27 0.21 0.24 0.26 0.34 0.40 0.40 -23.06%
P/EPS 8.22 6.53 7.91 5.65 6.40 6.52 5.80 26.19%
EY 12.17 15.32 12.64 17.68 15.62 15.34 17.23 -20.70%
DY 7.60 9.43 8.70 9.30 7.55 6.71 7.51 0.79%
P/NAPS 1.01 0.83 0.97 0.86 1.07 1.25 1.26 -13.72%

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