[PERSTIM] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 53.0%
YoY- 73.34%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 703,490 835,018 837,930 796,482 932,422 746,556 603,648 2.58%
PBT 15,964 55,644 113,372 74,936 45,872 54,232 47,972 -16.74%
Tax -2,272 -10,542 -22,552 -14,336 -10,912 -3,286 -8,842 -20.24%
NP 13,692 45,102 90,820 60,600 34,960 50,946 39,130 -16.04%
-
NP to SH 13,692 55,418 90,820 60,600 34,960 50,946 192,934 -35.62%
-
Tax Rate 14.23% 18.95% 19.89% 19.13% 23.79% 6.06% 18.43% -
Total Cost 689,798 789,916 747,110 735,882 897,462 695,610 564,518 3.39%
-
Net Worth 308,837 397,760 312,795 269,134 249,322 229,405 954,876 -17.13%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 26,812 48,804 31,776 26,814 19,866 19,861 78,348 -16.35%
Div Payout % 195.82% 88.07% 34.99% 44.25% 56.83% 38.99% 40.61% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 308,837 397,760 312,795 269,134 249,322 229,405 954,876 -17.13%
NOSH 99,304 122,012 99,300 99,311 99,331 99,309 489,680 -23.33%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.95% 5.40% 10.84% 7.61% 3.75% 6.82% 6.48% -
ROE 4.43% 13.93% 29.03% 22.52% 14.02% 22.21% 20.21% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 708.42 684.37 843.83 802.00 938.69 751.74 123.27 33.80%
EPS 13.78 45.42 91.46 61.02 35.92 51.30 39.40 -16.04%
DPS 27.00 40.00 32.00 27.00 20.00 20.00 16.00 9.10%
NAPS 3.11 3.26 3.15 2.71 2.51 2.31 1.95 8.08%
Adjusted Per Share Value based on latest NOSH - 99,308
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 544.94 646.82 649.07 616.97 722.27 578.29 467.60 2.58%
EPS 10.61 42.93 70.35 46.94 27.08 39.46 149.45 -35.62%
DPS 20.77 37.81 24.61 20.77 15.39 15.39 60.69 -16.35%
NAPS 2.3923 3.0811 2.423 2.0848 1.9313 1.777 7.3966 -17.13%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.05 3.60 5.00 2.61 2.58 3.42 2.27 -
P/RPS 0.43 0.53 0.59 0.33 0.27 0.45 1.84 -21.49%
P/EPS 22.12 7.93 5.47 4.28 7.33 6.67 5.76 25.11%
EY 4.52 12.62 18.29 23.38 13.64 15.00 17.36 -20.07%
DY 8.85 11.11 6.40 10.34 7.75 5.85 7.05 3.85%
P/NAPS 0.98 1.10 1.59 0.96 1.03 1.48 1.16 -2.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 06/11/12 02/11/11 02/11/10 05/11/09 05/11/08 30/10/07 30/10/06 -
Price 3.20 3.88 5.05 2.69 2.15 3.46 2.35 -
P/RPS 0.45 0.57 0.60 0.34 0.23 0.46 1.91 -21.39%
P/EPS 23.21 8.54 5.52 4.41 6.11 6.74 5.96 25.40%
EY 4.31 11.71 18.11 22.68 16.37 14.83 16.77 -20.24%
DY 8.44 10.31 6.34 10.04 9.30 5.78 6.81 3.63%
P/NAPS 1.03 1.19 1.60 0.99 0.86 1.50 1.21 -2.64%

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