[PERSTIM] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 12.15%
YoY- 167.39%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 676,057 829,030 859,244 812,213 996,705 733,254 638,573 0.95%
PBT 23,953 49,257 101,744 87,433 34,561 51,036 55,968 -13.17%
Tax -3,450 -8,530 -22,512 -19,470 -9,144 -3,657 -9,402 -15.37%
NP 20,502 40,726 79,232 67,962 25,417 47,378 46,565 -12.76%
-
NP to SH 20,502 40,726 79,232 67,962 25,417 47,378 46,565 -12.76%
-
Tax Rate 14.40% 17.32% 22.13% 22.27% 26.46% 7.17% 16.80% -
Total Cost 655,554 788,304 780,012 744,250 971,288 685,876 592,008 1.71%
-
Net Worth 307,844 314,784 314,796 275,068 236,301 230,404 200,587 7.39%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 17,874 26,480 21,185 17,874 13,238 13,241 10,592 9.10%
Div Payout % 87.18% 65.02% 26.74% 26.30% 52.08% 27.95% 22.75% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 307,844 314,784 314,796 275,068 236,301 230,404 200,587 7.39%
NOSH 99,304 99,301 99,304 99,302 99,286 99,312 99,300 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.03% 4.91% 9.22% 8.37% 2.55% 6.46% 7.29% -
ROE 6.66% 12.94% 25.17% 24.71% 10.76% 20.56% 23.21% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 680.79 834.87 865.26 817.92 1,003.87 738.33 643.07 0.95%
EPS 20.64 41.01 79.79 68.44 25.60 47.71 46.89 -12.77%
DPS 18.00 26.67 21.33 18.00 13.33 13.33 10.67 9.09%
NAPS 3.10 3.17 3.17 2.77 2.38 2.32 2.02 7.39%
Adjusted Per Share Value based on latest NOSH - 99,289
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 523.69 642.18 665.58 629.15 772.06 567.99 494.65 0.95%
EPS 15.88 31.55 61.37 52.65 19.69 36.70 36.07 -12.76%
DPS 13.85 20.51 16.41 13.85 10.25 10.26 8.20 9.12%
NAPS 2.3846 2.4384 2.4385 2.1307 1.8304 1.7848 1.5538 7.39%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.09 3.74 5.01 3.14 2.27 3.02 2.60 -
P/RPS 0.45 0.45 0.58 0.38 0.23 0.41 0.40 1.98%
P/EPS 14.97 9.12 6.28 4.59 8.87 6.33 5.54 18.00%
EY 6.68 10.97 15.93 21.80 11.28 15.80 18.04 -15.24%
DY 5.83 7.13 4.26 5.73 5.87 4.42 4.10 6.03%
P/NAPS 1.00 1.18 1.58 1.13 0.95 1.30 1.29 -4.15%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/01/13 30/01/12 26/01/11 28/01/10 11/02/09 29/01/08 26/01/07 -
Price 3.07 3.90 4.98 3.52 2.30 2.93 3.00 -
P/RPS 0.45 0.47 0.58 0.43 0.23 0.40 0.47 -0.72%
P/EPS 14.87 9.51 6.24 5.14 8.98 6.14 6.40 15.07%
EY 6.73 10.52 16.02 19.44 11.13 16.28 15.63 -13.09%
DY 5.86 6.84 4.28 5.11 5.80 4.55 3.56 8.65%
P/NAPS 0.99 1.23 1.57 1.27 0.97 1.26 1.49 -6.58%

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