[PERSTIM] QoQ TTM Result on 30-Sep-2022 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
09-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- -16.52%
YoY- 37.37%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,261,325 1,461,006 1,636,741 1,709,077 1,529,976 1,342,914 1,147,239 6.54%
PBT 13,897 61,411 91,539 86,488 92,622 61,373 60,325 -62.52%
Tax -15,470 -22,571 -25,732 -26,036 -20,205 -14,734 -14,239 5.69%
NP -1,573 38,840 65,807 60,452 72,417 46,639 46,086 -
-
NP to SH -1,573 38,840 65,807 60,452 72,417 46,639 46,086 -
-
Tax Rate 111.32% 36.75% 28.11% 30.10% 21.81% 24.01% 23.60% -
Total Cost 1,262,898 1,422,166 1,570,934 1,648,625 1,457,559 1,296,275 1,101,153 9.59%
-
Net Worth 560,277 542,203 537,039 538,330 542,203 506,056 509,929 6.49%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 12,909 12,909 12,909 12,909 - - - -
Div Payout % 0.00% 33.24% 19.62% 21.36% - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 560,277 542,203 537,039 538,330 542,203 506,056 509,929 6.49%
NOSH 129,096 129,096 129,096 129,096 129,096 129,096 129,096 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -0.12% 2.66% 4.02% 3.54% 4.73% 3.47% 4.02% -
ROE -0.28% 7.16% 12.25% 11.23% 13.36% 9.22% 9.04% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 977.04 1,131.72 1,267.85 1,323.88 1,185.14 1,040.24 888.67 6.54%
EPS -1.22 30.09 50.98 46.83 56.10 36.13 35.70 -
DPS 10.00 10.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 4.34 4.20 4.16 4.17 4.20 3.92 3.95 6.49%
Adjusted Per Share Value based on latest NOSH - 129,096
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 977.04 1,131.72 1,267.85 1,323.88 1,185.14 1,040.24 888.67 6.54%
EPS -1.22 30.09 50.98 46.83 56.10 36.13 35.70 -
DPS 10.00 10.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 4.34 4.20 4.16 4.17 4.20 3.92 3.95 6.49%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 4.03 4.57 4.39 4.28 3.79 4.00 3.94 -
P/RPS 0.41 0.40 0.35 0.32 0.32 0.38 0.44 -4.61%
P/EPS -330.74 15.19 8.61 9.14 6.76 11.07 11.04 -
EY -0.30 6.58 11.61 10.94 14.80 9.03 9.06 -
DY 2.48 2.19 2.28 2.34 0.00 0.00 0.00 -
P/NAPS 0.93 1.09 1.06 1.03 0.90 1.02 1.00 -4.73%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 16/08/23 31/05/23 28/02/23 09/11/22 30/08/22 31/05/22 24/02/22 -
Price 4.00 4.37 4.64 4.28 3.90 3.81 4.01 -
P/RPS 0.41 0.39 0.37 0.32 0.33 0.37 0.45 -6.03%
P/EPS -328.28 14.52 9.10 9.14 6.95 10.55 11.23 -
EY -0.30 6.88 10.99 10.94 14.38 9.48 8.90 -
DY 2.50 2.29 2.16 2.34 0.00 0.00 0.00 -
P/NAPS 0.92 1.04 1.12 1.03 0.93 0.97 1.02 -6.66%

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