[PERSTIM] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
11-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -23.41%
YoY- -42.33%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 917,776 961,278 985,746 937,934 833,279 775,331 740,346 15.38%
PBT 54,274 38,129 39,742 36,350 44,526 46,559 48,706 7.47%
Tax -9,562 -6,349 -7,490 -7,440 -6,778 -5,467 -3,325 102.09%
NP 44,712 31,780 32,252 28,910 37,748 41,092 45,381 -0.98%
-
NP to SH 44,712 31,780 32,252 28,910 37,748 41,092 45,381 -0.98%
-
Tax Rate 17.62% 16.65% 18.85% 20.47% 15.22% 11.74% 6.83% -
Total Cost 873,064 929,498 953,494 909,024 795,531 734,239 694,965 16.41%
-
Net Worth 269,126 259,219 252,259 236,645 249,197 245,203 237,241 8.76%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 23,338 19,859 19,859 19,854 19,854 19,852 19,852 11.37%
Div Payout % 52.20% 62.49% 61.58% 68.68% 52.60% 48.31% 43.75% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 269,126 259,219 252,259 236,645 249,197 245,203 237,241 8.76%
NOSH 99,308 99,317 99,314 99,430 99,281 99,272 99,264 0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.87% 3.31% 3.27% 3.08% 4.53% 5.30% 6.13% -
ROE 16.61% 12.26% 12.79% 12.22% 15.15% 16.76% 19.13% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 924.17 967.88 992.55 943.30 839.31 781.01 745.83 15.35%
EPS 45.02 32.00 32.47 29.08 38.02 41.39 45.72 -1.02%
DPS 23.50 20.00 20.00 20.00 20.00 20.00 20.00 11.33%
NAPS 2.71 2.61 2.54 2.38 2.51 2.47 2.39 8.72%
Adjusted Per Share Value based on latest NOSH - 99,430
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 710.92 744.62 763.58 726.54 645.47 600.58 573.48 15.38%
EPS 34.63 24.62 24.98 22.39 29.24 31.83 35.15 -0.98%
DPS 18.08 15.38 15.38 15.38 15.38 15.38 15.38 11.37%
NAPS 2.0847 2.008 1.954 1.8331 1.9303 1.8994 1.8377 8.76%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.61 2.40 1.82 2.27 2.58 2.70 2.95 -
P/RPS 0.28 0.25 0.18 0.24 0.31 0.35 0.40 -21.14%
P/EPS 5.80 7.50 5.60 7.81 6.79 6.52 6.45 -6.83%
EY 17.25 13.33 17.84 12.81 14.74 15.33 15.50 7.38%
DY 9.00 8.33 10.99 8.81 7.75 7.41 6.78 20.76%
P/NAPS 0.96 0.92 0.72 0.95 1.03 1.09 1.23 -15.21%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 05/11/09 27/07/09 26/05/09 11/02/09 05/11/08 21/07/08 22/05/08 -
Price 2.69 2.63 2.12 2.30 2.15 2.65 2.98 -
P/RPS 0.29 0.27 0.21 0.24 0.26 0.34 0.40 -19.28%
P/EPS 5.97 8.22 6.53 7.91 5.65 6.40 6.52 -5.70%
EY 16.74 12.17 15.32 12.64 17.68 15.62 15.34 5.98%
DY 8.74 7.60 9.43 8.70 9.30 7.55 6.71 19.24%
P/NAPS 0.99 1.01 0.83 0.97 0.86 1.07 1.25 -14.38%

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