[PERSTIM] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
27-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 25.03%
YoY- 144.94%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 608,804 739,492 856,048 808,932 775,464 873,336 733,396 -3.05%
PBT 37,940 8,312 71,696 121,288 48,076 54,528 63,116 -8.12%
Tax -6,924 -1,096 -12,748 -24,272 -8,468 -13,032 -4,464 7.58%
NP 31,016 7,216 58,948 97,016 39,608 41,496 58,652 -10.06%
-
NP to SH 31,016 7,216 58,948 97,016 39,608 41,496 58,652 -10.06%
-
Tax Rate 18.25% 13.19% 17.78% 20.01% 17.61% 23.90% 7.07% -
Total Cost 577,788 732,276 797,100 711,916 735,856 831,840 674,744 -2.55%
-
Net Worth 328,698 322,740 329,695 319,811 259,219 245,203 228,333 6.25%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 328,698 322,740 329,695 319,811 259,219 245,203 228,333 6.25%
NOSH 99,304 99,304 99,305 99,320 99,317 99,272 99,275 0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.09% 0.98% 6.89% 11.99% 5.11% 4.75% 8.00% -
ROE 9.44% 2.24% 17.88% 30.34% 15.28% 16.92% 25.69% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 613.07 744.67 862.03 814.47 780.79 879.73 738.75 -3.05%
EPS 31.24 7.28 59.36 97.68 39.88 41.80 59.08 -10.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.31 3.25 3.32 3.22 2.61 2.47 2.30 6.24%
Adjusted Per Share Value based on latest NOSH - 99,320
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 471.59 572.82 663.11 626.61 600.69 676.50 568.10 -3.05%
EPS 24.03 5.59 45.66 75.15 30.68 32.14 45.43 -10.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5462 2.50 2.5539 2.4773 2.008 1.8994 1.7687 6.25%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.68 3.60 4.00 4.90 2.40 2.70 3.38 -
P/RPS 0.60 0.48 0.46 0.60 0.31 0.31 0.46 4.52%
P/EPS 11.78 49.54 6.74 5.02 6.02 6.46 5.72 12.78%
EY 8.49 2.02 14.84 19.93 16.62 15.48 17.48 -11.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.11 1.20 1.52 0.92 1.09 1.47 -4.56%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 25/07/13 19/07/12 26/07/11 27/07/10 27/07/09 21/07/08 17/07/07 -
Price 3.97 3.77 4.15 4.86 2.63 2.65 3.56 -
P/RPS 0.65 0.51 0.48 0.60 0.34 0.30 0.48 5.17%
P/EPS 12.71 51.88 6.99 4.98 6.59 6.34 6.03 13.21%
EY 7.87 1.93 14.30 20.10 15.16 15.77 16.60 -11.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.16 1.25 1.51 1.01 1.07 1.55 -4.17%

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