[PERSTIM] YoY Annualized Quarter Result on 30-Jun-2017 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
31-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -79.42%
YoY- -75.95%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 802,592 899,024 955,336 949,984 705,176 633,392 595,404 5.09%
PBT 54,124 60,492 63,144 13,988 61,292 46,664 29,400 10.69%
Tax -12,352 -13,968 -14,584 -2,640 -14,116 -9,420 -6,536 11.18%
NP 41,772 46,524 48,560 11,348 47,176 37,244 22,864 10.55%
-
NP to SH 41,772 46,524 48,560 11,348 47,176 37,244 22,864 10.55%
-
Tax Rate 22.82% 23.09% 23.10% 18.87% 23.03% 20.19% 22.23% -
Total Cost 760,820 852,500 906,776 938,636 658,000 596,148 572,540 4.84%
-
Net Worth 415,093 399,204 386,295 395,232 383,316 361,469 332,670 3.75%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 415,093 399,204 386,295 395,232 383,316 361,469 332,670 3.75%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.20% 5.17% 5.08% 1.19% 6.69% 5.88% 3.84% -
ROE 10.06% 11.65% 12.57% 2.87% 12.31% 10.30% 6.87% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 808.21 905.32 962.02 956.64 710.11 637.83 599.57 5.09%
EPS 42.08 46.84 48.88 11.44 47.52 37.52 23.04 10.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.18 4.02 3.89 3.98 3.86 3.64 3.35 3.75%
Adjusted Per Share Value based on latest NOSH - 99,304
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 621.70 696.40 740.02 735.87 546.24 490.64 461.21 5.09%
EPS 32.36 36.04 37.62 8.79 36.54 28.85 17.71 10.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2154 3.0923 2.9923 3.0615 2.9692 2.80 2.5769 3.75%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 4.11 4.52 4.13 7.79 5.86 4.60 4.82 -
P/RPS 0.51 0.50 0.43 0.81 0.83 0.72 0.80 -7.22%
P/EPS 9.77 9.65 8.45 68.17 12.34 12.27 20.93 -11.91%
EY 10.23 10.36 11.84 1.47 8.11 8.15 4.78 13.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.12 1.06 1.96 1.52 1.26 1.44 -6.20%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 18/08/20 19/08/19 31/07/18 31/07/17 28/07/16 28/07/15 25/07/14 -
Price 3.89 4.78 4.84 8.10 6.22 4.70 5.02 -
P/RPS 0.48 0.53 0.50 0.85 0.88 0.74 0.84 -8.89%
P/EPS 9.25 10.20 9.90 70.88 13.09 12.53 21.80 -13.30%
EY 10.81 9.80 10.10 1.41 7.64 7.98 4.59 15.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.19 1.24 2.04 1.61 1.29 1.50 -7.65%

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