[PERSTIM] YoY Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 13.59%
YoY- 59.52%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 904,694 1,622,454 1,230,685 810,318 891,072 997,110 940,973 -0.65%
PBT -15,620 96,374 56,153 67,345 45,494 59,073 16,732 -
Tax -4,878 -27,880 -13,216 -14,749 -10,432 -13,062 -3,733 4.55%
NP -20,498 68,494 42,937 52,596 35,062 46,010 12,998 -
-
NP to SH -20,498 68,494 42,937 52,596 35,062 46,010 12,998 -
-
Tax Rate - 28.93% 23.54% 21.90% 22.93% 22.11% 22.31% -
Total Cost 925,193 1,553,960 1,187,748 757,722 856,009 951,100 927,974 -0.04%
-
Net Worth 537,039 537,039 509,929 395,034 393,246 391,260 374,378 6.19%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 17,212 - - - - - -
Div Payout % - 25.13% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 537,039 537,039 509,929 395,034 393,246 391,260 374,378 6.19%
NOSH 129,096 129,096 129,096 129,096 99,304 99,304 99,304 4.46%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -2.27% 4.22% 3.49% 6.49% 3.93% 4.61% 1.38% -
ROE -3.82% 12.75% 8.42% 13.31% 8.92% 11.76% 3.47% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 700.79 1,256.78 953.31 627.69 897.31 1,004.09 947.56 -4.90%
EPS -15.88 53.05 33.27 52.96 35.31 46.33 13.09 -
DPS 0.00 13.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.16 4.16 3.95 3.06 3.96 3.94 3.77 1.65%
Adjusted Per Share Value based on latest NOSH - 129,096
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 700.79 1,256.78 953.31 627.69 690.24 772.38 728.89 -0.65%
EPS -15.88 53.05 33.27 52.96 27.16 35.64 10.07 -
DPS 0.00 13.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.16 4.16 3.95 3.06 3.0462 3.0308 2.90 6.19%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.10 4.39 3.94 3.90 4.18 4.62 4.03 -
P/RPS 0.44 0.35 0.41 0.62 0.47 0.46 0.43 0.38%
P/EPS -19.52 8.27 11.85 9.57 11.84 9.97 30.79 -
EY -5.12 12.09 8.44 10.45 8.45 10.03 3.25 -
DY 0.00 3.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.06 1.00 1.27 1.06 1.17 1.07 -5.74%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 28/02/23 24/02/22 27/01/21 06/02/20 25/01/19 30/01/18 -
Price 3.18 4.64 4.01 3.80 4.16 4.96 4.22 -
P/RPS 0.45 0.37 0.42 0.61 0.46 0.49 0.45 0.00%
P/EPS -20.03 8.75 12.06 9.33 11.78 10.71 32.24 -
EY -4.99 11.43 8.29 10.72 8.49 9.34 3.10 -
DY 0.00 2.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.12 1.02 1.24 1.05 1.26 1.12 -6.25%

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