[PERSTIM] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 25.6%
YoY- 71.48%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,020,714 943,676 751,306 670,322 634,878 646,718 703,490 6.39%
PBT 62,858 15,886 64,788 58,274 35,296 47,292 15,964 25.64%
Tax -14,098 -3,184 -14,700 -11,494 -8,016 -8,892 -2,272 35.53%
NP 48,760 12,702 50,088 46,780 27,280 38,400 13,692 23.56%
-
NP to SH 48,760 12,702 50,088 46,780 27,280 38,400 13,692 23.56%
-
Tax Rate 22.43% 20.04% 22.69% 19.72% 22.71% 18.80% 14.23% -
Total Cost 971,954 930,974 701,218 623,542 607,598 608,318 689,798 5.87%
-
Net Worth 380,337 376,364 380,337 375,371 323,733 323,733 308,837 3.53%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 39,721 35,749 29,791 39,721 26,812 -
Div Payout % - - 79.30% 76.42% 109.21% 103.44% 195.82% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 380,337 376,364 380,337 375,371 323,733 323,733 308,837 3.53%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.78% 1.35% 6.67% 6.98% 4.30% 5.94% 1.95% -
ROE 12.82% 3.37% 13.17% 12.46% 8.43% 11.86% 4.43% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1,027.86 950.28 756.57 675.02 639.32 651.25 708.42 6.39%
EPS 49.10 12.80 50.44 47.10 27.48 38.66 13.78 23.57%
DPS 0.00 0.00 40.00 36.00 30.00 40.00 27.00 -
NAPS 3.83 3.79 3.83 3.78 3.26 3.26 3.11 3.52%
Adjusted Per Share Value based on latest NOSH - 99,304
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 790.66 730.99 581.97 519.24 491.79 500.96 544.94 6.39%
EPS 37.77 9.84 38.80 36.24 21.13 29.75 10.61 23.55%
DPS 0.00 0.00 30.77 27.69 23.08 30.77 20.77 -
NAPS 2.9462 2.9154 2.9462 2.9077 2.5077 2.5077 2.3923 3.53%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 4.84 5.72 6.13 4.45 4.39 3.63 3.05 -
P/RPS 0.47 0.60 0.81 0.66 0.69 0.56 0.43 1.49%
P/EPS 9.86 44.72 12.15 9.45 15.98 9.39 22.12 -12.59%
EY 10.14 2.24 8.23 10.59 6.26 10.65 4.52 14.40%
DY 0.00 0.00 6.53 8.09 6.83 11.02 8.85 -
P/NAPS 1.26 1.51 1.60 1.18 1.35 1.11 0.98 4.27%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/10/18 30/10/17 28/10/16 27/10/15 30/10/14 29/10/13 06/11/12 -
Price 4.65 5.70 6.40 4.81 4.37 3.62 3.20 -
P/RPS 0.45 0.60 0.85 0.71 0.68 0.56 0.45 0.00%
P/EPS 9.47 44.56 12.69 10.21 15.91 9.36 23.21 -13.87%
EY 10.56 2.24 7.88 9.79 6.29 10.68 4.31 16.10%
DY 0.00 0.00 6.25 7.48 6.86 11.05 8.44 -
P/NAPS 1.21 1.50 1.67 1.27 1.34 1.11 1.03 2.71%

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