[PERSTIM] QoQ TTM Result on 31-Dec-2014 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
29-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -4.18%
YoY- -21.76%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 674,649 666,424 656,927 639,052 644,842 647,412 650,762 2.43%
PBT 68,643 61,470 57,154 43,753 44,749 48,612 50,747 22.28%
Tax -16,312 -15,294 -14,573 -10,113 -9,643 -9,984 -10,081 37.78%
NP 52,331 46,176 42,581 33,640 35,106 38,628 40,666 18.29%
-
NP to SH 52,331 46,176 42,581 33,640 35,106 38,628 40,666 18.29%
-
Tax Rate 23.76% 24.88% 25.50% 23.11% 21.55% 20.54% 19.87% -
Total Cost 622,318 620,248 614,346 605,412 609,736 608,784 610,096 1.32%
-
Net Worth 375,371 361,469 351,538 326,712 323,733 332,670 329,691 9.02%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 37,735 34,756 34,756 34,756 34,756 39,721 39,721 -3.35%
Div Payout % 72.11% 75.27% 81.62% 103.32% 99.00% 102.83% 97.68% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 375,371 361,469 351,538 326,712 323,733 332,670 329,691 9.02%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 7.76% 6.93% 6.48% 5.26% 5.44% 5.97% 6.25% -
ROE 13.94% 12.77% 12.11% 10.30% 10.84% 11.61% 12.33% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 679.37 671.09 661.53 643.53 649.36 651.94 655.32 2.42%
EPS 52.70 46.50 42.88 33.88 35.35 38.90 40.95 18.29%
DPS 38.00 35.00 35.00 35.00 35.00 40.00 40.00 -3.35%
NAPS 3.78 3.64 3.54 3.29 3.26 3.35 3.32 9.02%
Adjusted Per Share Value based on latest NOSH - 99,304
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 522.59 516.22 508.87 495.02 499.51 501.50 504.09 2.42%
EPS 40.54 35.77 32.98 26.06 27.19 29.92 31.50 18.29%
DPS 29.23 26.92 26.92 26.92 26.92 30.77 30.77 -3.36%
NAPS 2.9077 2.80 2.7231 2.5308 2.5077 2.5769 2.5538 9.02%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 4.45 4.60 4.29 3.87 4.39 4.82 4.50 -
P/RPS 0.66 0.69 0.65 0.60 0.68 0.74 0.69 -2.91%
P/EPS 8.44 9.89 10.00 11.42 12.42 12.39 10.99 -16.12%
EY 11.84 10.11 10.00 8.75 8.05 8.07 9.10 19.16%
DY 8.54 7.61 8.16 9.04 7.97 8.30 8.89 -2.63%
P/NAPS 1.18 1.26 1.21 1.18 1.35 1.44 1.36 -9.02%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/10/15 28/07/15 28/05/15 29/01/15 30/10/14 25/07/14 22/05/14 -
Price 4.81 4.70 4.25 3.91 4.37 5.02 4.65 -
P/RPS 0.71 0.70 0.64 0.61 0.67 0.77 0.71 0.00%
P/EPS 9.13 10.11 9.91 11.54 12.36 12.91 11.36 -13.54%
EY 10.96 9.89 10.09 8.66 8.09 7.75 8.81 15.65%
DY 7.90 7.45 8.24 8.95 8.01 7.97 8.60 -5.49%
P/NAPS 1.27 1.29 1.20 1.19 1.34 1.50 1.40 -6.28%

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