[PERSTIM] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 16.23%
YoY- 329.82%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 705,176 633,392 595,404 608,804 739,492 856,048 808,932 -2.25%
PBT 61,292 46,664 29,400 37,940 8,312 71,696 121,288 -10.74%
Tax -14,116 -9,420 -6,536 -6,924 -1,096 -12,748 -24,272 -8.63%
NP 47,176 37,244 22,864 31,016 7,216 58,948 97,016 -11.31%
-
NP to SH 47,176 37,244 22,864 31,016 7,216 58,948 97,016 -11.31%
-
Tax Rate 23.03% 20.19% 22.23% 18.25% 13.19% 17.78% 20.01% -
Total Cost 658,000 596,148 572,540 577,788 732,276 797,100 711,916 -1.30%
-
Net Worth 383,316 361,469 332,670 328,698 322,740 329,695 319,811 3.06%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 383,316 361,469 332,670 328,698 322,740 329,695 319,811 3.06%
NOSH 99,304 99,304 99,304 99,304 99,304 99,305 99,320 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.69% 5.88% 3.84% 5.09% 0.98% 6.89% 11.99% -
ROE 12.31% 10.30% 6.87% 9.44% 2.24% 17.88% 30.34% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 710.11 637.83 599.57 613.07 744.67 862.03 814.47 -2.25%
EPS 47.52 37.52 23.04 31.24 7.28 59.36 97.68 -11.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.86 3.64 3.35 3.31 3.25 3.32 3.22 3.06%
Adjusted Per Share Value based on latest NOSH - 99,304
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 546.24 490.64 461.21 471.59 572.82 663.11 626.61 -2.25%
EPS 36.54 28.85 17.71 24.03 5.59 45.66 75.15 -11.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9692 2.80 2.5769 2.5462 2.50 2.5539 2.4773 3.06%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 5.86 4.60 4.82 3.68 3.60 4.00 4.90 -
P/RPS 0.83 0.72 0.80 0.60 0.48 0.46 0.60 5.55%
P/EPS 12.34 12.27 20.93 11.78 49.54 6.74 5.02 16.15%
EY 8.11 8.15 4.78 8.49 2.02 14.84 19.93 -13.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.26 1.44 1.11 1.11 1.20 1.52 0.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/07/16 28/07/15 25/07/14 25/07/13 19/07/12 26/07/11 27/07/10 -
Price 6.22 4.70 5.02 3.97 3.77 4.15 4.86 -
P/RPS 0.88 0.74 0.84 0.65 0.51 0.48 0.60 6.58%
P/EPS 13.09 12.53 21.80 12.71 51.88 6.99 4.98 17.45%
EY 7.64 7.98 4.59 7.87 1.93 14.30 20.10 -14.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.29 1.50 1.20 1.16 1.25 1.51 1.07%

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