[PERSTIM] QoQ TTM Result on 31-Mar-2017 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 5.19%
YoY- 8.26%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 937,755 936,904 901,921 840,793 808,201 783,877 761,331 14.86%
PBT 33,626 46,944 59,569 71,394 67,547 67,489 67,889 -37.31%
Tax -7,936 -10,495 -13,384 -16,253 -15,128 -14,902 -14,473 -32.93%
NP 25,690 36,449 46,185 55,141 52,419 52,587 53,416 -38.53%
-
NP to SH 25,690 36,449 46,185 55,141 52,419 52,587 53,416 -38.53%
-
Tax Rate 23.60% 22.36% 22.47% 22.77% 22.40% 22.08% 21.32% -
Total Cost 912,065 900,455 855,736 785,652 755,782 731,290 707,915 18.34%
-
Net Worth 374,378 376,364 395,232 397,218 383,316 380,337 383,316 -1.55%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 19,864 19,864 39,725 39,726 39,721 39,721 37,735 -34.72%
Div Payout % 77.32% 54.50% 86.01% 72.04% 75.78% 75.54% 70.65% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 374,378 376,364 395,232 397,218 383,316 380,337 383,316 -1.55%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.74% 3.89% 5.12% 6.56% 6.49% 6.71% 7.02% -
ROE 6.86% 9.68% 11.69% 13.88% 13.68% 13.83% 13.94% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 944.32 943.46 908.24 846.68 813.86 789.37 766.66 14.86%
EPS 25.87 36.70 46.51 55.53 52.79 52.96 53.79 -38.53%
DPS 20.00 20.00 40.00 40.00 40.00 40.00 38.00 -34.73%
NAPS 3.77 3.79 3.98 4.00 3.86 3.83 3.86 -1.55%
Adjusted Per Share Value based on latest NOSH - 99,304
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 726.40 725.74 698.64 651.29 626.05 607.20 589.74 14.86%
EPS 19.90 28.23 35.78 42.71 40.60 40.73 41.38 -38.53%
DPS 15.39 15.39 30.77 30.77 30.77 30.77 29.23 -34.71%
NAPS 2.90 2.9154 3.0615 3.0769 2.9692 2.9462 2.9692 -1.55%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 4.03 5.72 7.79 7.55 6.80 6.13 5.86 -
P/RPS 0.43 0.61 0.86 0.89 0.84 0.78 0.76 -31.52%
P/EPS 15.58 15.58 16.75 13.60 12.88 11.58 10.89 26.88%
EY 6.42 6.42 5.97 7.35 7.76 8.64 9.18 -21.16%
DY 4.96 3.50 5.13 5.30 5.88 6.53 6.48 -16.28%
P/NAPS 1.07 1.51 1.96 1.89 1.76 1.60 1.52 -20.81%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 30/01/18 30/10/17 31/07/17 30/05/17 25/01/17 28/10/16 28/07/16 -
Price 4.22 5.70 8.10 7.45 6.95 6.40 6.22 -
P/RPS 0.45 0.60 0.89 0.88 0.85 0.81 0.81 -32.34%
P/EPS 16.31 15.53 17.42 13.42 13.17 12.09 11.56 25.71%
EY 6.13 6.44 5.74 7.45 7.60 8.27 8.65 -20.46%
DY 4.74 3.51 4.94 5.37 5.76 6.25 6.11 -15.53%
P/NAPS 1.12 1.50 2.04 1.86 1.80 1.67 1.61 -21.43%

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