[PERSTIM] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 20.94%
YoY- 140.6%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 854,850 840,301 827,944 819,577 847,377 917,776 961,278 -7.50%
PBT 110,702 119,187 118,282 99,969 79,396 54,274 38,129 103.12%
Tax -24,653 -26,480 -26,333 -22,372 -15,235 -9,562 -6,349 146.43%
NP 86,049 92,707 91,949 77,597 64,161 44,712 31,780 93.91%
-
NP to SH 78,669 85,327 91,949 77,597 64,161 44,712 31,780 82.69%
-
Tax Rate 22.27% 22.22% 22.26% 22.38% 19.19% 17.62% 16.65% -
Total Cost 768,801 747,594 735,995 741,980 783,216 873,064 929,498 -11.85%
-
Net Worth 314,843 312,870 319,811 294,950 275,030 269,126 259,219 13.79%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 42,705 42,705 40,220 40,220 23,338 23,338 19,859 66.37%
Div Payout % 54.29% 50.05% 43.74% 51.83% 36.37% 52.20% 62.49% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 314,843 312,870 319,811 294,950 275,030 269,126 259,219 13.79%
NOSH 99,319 99,323 99,320 99,309 99,289 99,308 99,317 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.07% 11.03% 11.11% 9.47% 7.57% 4.87% 3.31% -
ROE 24.99% 27.27% 28.75% 26.31% 23.33% 16.61% 12.26% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 860.71 846.02 833.61 825.27 853.44 924.17 967.88 -7.50%
EPS 79.21 85.91 92.58 78.14 64.62 45.02 32.00 82.68%
DPS 43.00 43.00 40.50 40.50 23.50 23.50 20.00 66.34%
NAPS 3.17 3.15 3.22 2.97 2.77 2.71 2.61 13.79%
Adjusted Per Share Value based on latest NOSH - 99,309
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 662.18 650.91 641.34 634.86 656.39 710.92 744.62 -7.50%
EPS 60.94 66.10 71.23 60.11 49.70 34.63 24.62 82.68%
DPS 33.08 33.08 31.16 31.16 18.08 18.08 15.38 66.39%
NAPS 2.4388 2.4235 2.4773 2.2847 2.1304 2.0847 2.008 13.79%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.01 5.00 4.90 3.98 3.14 2.61 2.40 -
P/RPS 0.58 0.59 0.59 0.48 0.37 0.28 0.25 74.98%
P/EPS 6.33 5.82 5.29 5.09 4.86 5.80 7.50 -10.66%
EY 15.81 17.18 18.89 19.63 20.58 17.25 13.33 12.01%
DY 8.58 8.60 8.27 10.18 7.48 9.00 8.33 1.98%
P/NAPS 1.58 1.59 1.52 1.34 1.13 0.96 0.92 43.26%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 26/01/11 02/11/10 27/07/10 26/05/10 28/01/10 05/11/09 27/07/09 -
Price 4.98 5.05 4.86 4.07 3.52 2.69 2.63 -
P/RPS 0.58 0.60 0.58 0.49 0.41 0.29 0.27 66.25%
P/EPS 6.29 5.88 5.25 5.21 5.45 5.97 8.22 -16.29%
EY 15.91 17.01 19.05 19.20 18.36 16.74 12.17 19.50%
DY 8.63 8.51 8.33 9.95 6.68 8.74 7.60 8.81%
P/NAPS 1.57 1.60 1.51 1.37 1.27 0.99 1.01 34.08%

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