[PERSTIM] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 14.18%
YoY- 140.6%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 655,518 801,014 853,350 819,577 985,746 740,346 660,565 -0.12%
PBT 32,888 41,349 83,548 99,969 39,742 48,706 59,443 -9.38%
Tax -6,204 -6,161 -17,631 -22,372 -7,490 -3,325 -9,357 -6.61%
NP 26,684 35,188 65,917 77,597 32,252 45,381 50,086 -9.95%
-
NP to SH 26,684 35,188 65,917 77,597 32,252 45,381 50,086 -9.95%
-
Tax Rate 18.86% 14.90% 21.10% 22.38% 18.85% 6.83% 15.74% -
Total Cost 628,834 765,826 787,433 741,980 953,494 694,965 610,479 0.49%
-
Net Worth 318,768 317,775 313,795 294,936 252,216 237,331 214,484 6.82%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 39,721 39,721 39,721 40,218 19,859 19,860 19,859 12.23%
Div Payout % 148.86% 112.88% 60.26% 51.83% 61.58% 43.76% 39.65% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 318,768 317,775 313,795 294,936 252,216 237,331 214,484 6.82%
NOSH 99,304 99,304 99,302 99,305 99,298 99,301 99,298 0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.07% 4.39% 7.72% 9.47% 3.27% 6.13% 7.58% -
ROE 8.37% 11.07% 21.01% 26.31% 12.79% 19.12% 23.35% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 660.11 806.62 859.34 825.31 992.71 745.55 665.23 -0.12%
EPS 26.87 35.43 66.38 78.14 32.48 45.70 50.44 -9.95%
DPS 40.00 40.00 40.00 40.50 20.00 20.00 20.00 12.23%
NAPS 3.21 3.20 3.16 2.97 2.54 2.39 2.16 6.81%
Adjusted Per Share Value based on latest NOSH - 99,309
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 507.78 620.48 661.02 634.86 763.58 573.48 511.68 -0.12%
EPS 20.67 27.26 51.06 60.11 24.98 35.15 38.80 -9.95%
DPS 30.77 30.77 30.77 31.15 15.38 15.38 15.38 12.24%
NAPS 2.4692 2.4615 2.4307 2.2846 1.9537 1.8384 1.6614 6.82%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.09 3.61 4.75 3.98 1.82 2.95 2.85 -
P/RPS 0.47 0.45 0.55 0.48 0.18 0.40 0.43 1.49%
P/EPS 11.50 10.19 7.16 5.09 5.60 6.46 5.65 12.56%
EY 8.70 9.82 13.97 19.63 17.85 15.49 17.70 -11.15%
DY 12.94 11.08 8.42 10.18 10.99 6.78 7.02 10.71%
P/NAPS 0.96 1.13 1.50 1.34 0.72 1.23 1.32 -5.16%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 24/05/12 26/05/11 26/05/10 26/05/09 22/05/08 23/05/07 -
Price 3.59 3.45 5.17 4.07 2.12 2.98 3.10 -
P/RPS 0.54 0.43 0.60 0.49 0.21 0.40 0.47 2.33%
P/EPS 13.36 9.74 7.79 5.21 6.53 6.52 6.15 13.78%
EY 7.48 10.27 12.84 19.20 15.32 15.34 16.27 -12.13%
DY 11.14 11.59 7.74 9.95 9.43 6.71 6.45 9.52%
P/NAPS 1.12 1.08 1.64 1.37 0.83 1.25 1.44 -4.09%

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