[PERSTIM] YoY Annualized Quarter Result on 30-Jun-2019 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
19-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 13.41%
YoY- -4.19%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 1,755,364 1,007,116 802,592 899,024 955,336 949,984 705,176 16.40%
PBT 156,632 31,636 54,124 60,492 63,144 13,988 61,292 16.91%
Tax -31,920 -10,036 -12,352 -13,968 -14,584 -2,640 -14,116 14.55%
NP 124,712 21,600 41,772 46,524 48,560 11,348 47,176 17.57%
-
NP to SH 124,712 21,600 41,772 46,524 48,560 11,348 47,176 17.57%
-
Tax Rate 20.38% 31.72% 22.82% 23.09% 23.10% 18.87% 23.03% -
Total Cost 1,630,652 985,516 760,820 852,500 906,776 938,636 658,000 16.32%
-
Net Worth 542,203 507,347 415,093 399,204 386,295 395,232 383,316 5.94%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 542,203 507,347 415,093 399,204 386,295 395,232 383,316 5.94%
NOSH 129,096 129,096 99,304 99,304 99,304 99,304 99,304 4.46%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 7.10% 2.14% 5.20% 5.17% 5.08% 1.19% 6.69% -
ROE 23.00% 4.26% 10.06% 11.65% 12.57% 2.87% 12.31% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 1,359.73 780.13 808.21 905.32 962.02 956.64 710.11 11.42%
EPS 96.60 21.76 42.08 46.84 48.88 11.44 47.52 12.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.20 3.93 4.18 4.02 3.89 3.98 3.86 1.41%
Adjusted Per Share Value based on latest NOSH - 99,304
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 1,359.73 780.13 621.70 696.40 740.02 735.87 546.24 16.40%
EPS 96.60 21.76 32.36 36.04 37.62 8.79 36.54 17.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.20 3.93 3.2154 3.0923 2.9923 3.0615 2.9692 5.94%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 3.79 3.99 4.11 4.52 4.13 7.79 5.86 -
P/RPS 0.28 0.51 0.51 0.50 0.43 0.81 0.83 -16.55%
P/EPS 3.92 23.85 9.77 9.65 8.45 68.17 12.34 -17.38%
EY 25.49 4.19 10.23 10.36 11.84 1.47 8.11 21.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.02 0.98 1.12 1.06 1.96 1.52 -8.36%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/08/22 21/09/21 18/08/20 19/08/19 31/07/18 31/07/17 28/07/16 -
Price 3.90 4.17 3.89 4.78 4.84 8.10 6.22 -
P/RPS 0.29 0.53 0.48 0.53 0.50 0.85 0.88 -16.88%
P/EPS 4.04 24.92 9.25 10.20 9.90 70.88 13.09 -17.78%
EY 24.77 4.01 10.81 9.80 10.10 1.41 7.64 21.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.06 0.93 1.19 1.24 2.04 1.61 -8.73%

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