[PERSTIM] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 23.81%
YoY- 180.46%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 751,306 670,322 634,878 646,718 703,490 835,018 837,930 -1.80%
PBT 64,788 58,274 35,296 47,292 15,964 55,644 113,372 -8.89%
Tax -14,700 -11,494 -8,016 -8,892 -2,272 -10,542 -22,552 -6.87%
NP 50,088 46,780 27,280 38,400 13,692 45,102 90,820 -9.43%
-
NP to SH 50,088 46,780 27,280 38,400 13,692 55,418 90,820 -9.43%
-
Tax Rate 22.69% 19.72% 22.71% 18.80% 14.23% 18.95% 19.89% -
Total Cost 701,218 623,542 607,598 608,318 689,798 789,916 747,110 -1.05%
-
Net Worth 380,337 375,371 323,733 323,733 308,837 397,760 312,795 3.30%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 39,721 35,749 29,791 39,721 26,812 48,804 31,776 3.78%
Div Payout % 79.30% 76.42% 109.21% 103.44% 195.82% 88.07% 34.99% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 380,337 375,371 323,733 323,733 308,837 397,760 312,795 3.30%
NOSH 99,304 99,304 99,304 99,304 99,304 122,012 99,300 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.67% 6.98% 4.30% 5.94% 1.95% 5.40% 10.84% -
ROE 13.17% 12.46% 8.43% 11.86% 4.43% 13.93% 29.03% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 756.57 675.02 639.32 651.25 708.42 684.37 843.83 -1.80%
EPS 50.44 47.10 27.48 38.66 13.78 45.42 91.46 -9.43%
DPS 40.00 36.00 30.00 40.00 27.00 40.00 32.00 3.78%
NAPS 3.83 3.78 3.26 3.26 3.11 3.26 3.15 3.30%
Adjusted Per Share Value based on latest NOSH - 99,304
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 581.97 519.24 491.79 500.96 544.94 646.82 649.07 -1.80%
EPS 38.80 36.24 21.13 29.75 10.61 42.93 70.35 -9.43%
DPS 30.77 27.69 23.08 30.77 20.77 37.81 24.61 3.78%
NAPS 2.9462 2.9077 2.5077 2.5077 2.3923 3.0811 2.423 3.30%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 6.13 4.45 4.39 3.63 3.05 3.60 5.00 -
P/RPS 0.81 0.66 0.69 0.56 0.43 0.53 0.59 5.41%
P/EPS 12.15 9.45 15.98 9.39 22.12 7.93 5.47 14.21%
EY 8.23 10.59 6.26 10.65 4.52 12.62 18.29 -12.45%
DY 6.53 8.09 6.83 11.02 8.85 11.11 6.40 0.33%
P/NAPS 1.60 1.18 1.35 1.11 0.98 1.10 1.59 0.10%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/10/16 27/10/15 30/10/14 29/10/13 06/11/12 02/11/11 02/11/10 -
Price 6.40 4.81 4.37 3.62 3.20 3.88 5.05 -
P/RPS 0.85 0.71 0.68 0.56 0.45 0.57 0.60 5.97%
P/EPS 12.69 10.21 15.91 9.36 23.21 8.54 5.52 14.86%
EY 7.88 9.79 6.29 10.68 4.31 11.71 18.11 -12.93%
DY 6.25 7.48 6.86 11.05 8.44 10.31 6.34 -0.23%
P/NAPS 1.67 1.27 1.34 1.11 1.03 1.19 1.60 0.71%

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