[PERSTIM] YoY Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
27-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -69.3%
YoY- -4.55%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 184,873 214,012 202,233 193,866 218,334 183,349 144,244 4.21%
PBT 2,078 17,924 30,322 12,019 13,632 15,779 9,845 -22.81%
Tax -274 -3,187 -6,068 -2,117 -3,258 -1,116 -1,896 -27.53%
NP 1,804 14,737 24,254 9,902 10,374 14,663 7,949 -21.88%
-
NP to SH 1,804 14,737 24,254 9,902 10,374 14,663 7,949 -21.88%
-
Tax Rate 13.19% 17.78% 20.01% 17.61% 23.90% 7.07% 19.26% -
Total Cost 183,069 199,275 177,979 183,964 207,960 168,686 136,295 5.03%
-
Net Worth 322,740 329,695 319,811 259,219 245,203 228,333 187,795 9.43%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 322,740 329,695 319,811 259,219 245,203 228,333 187,795 9.43%
NOSH 99,304 99,305 99,320 99,317 99,272 99,275 99,362 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.98% 6.89% 11.99% 5.11% 4.75% 8.00% 5.51% -
ROE 0.56% 4.47% 7.58% 3.82% 4.23% 6.42% 4.23% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 186.17 215.51 203.62 195.20 219.93 184.69 145.17 4.22%
EPS 1.82 14.84 24.42 9.97 10.45 14.77 8.00 -21.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.25 3.32 3.22 2.61 2.47 2.30 1.89 9.44%
Adjusted Per Share Value based on latest NOSH - 99,317
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 143.21 165.78 156.65 150.17 169.13 142.03 111.73 4.21%
EPS 1.40 11.42 18.79 7.67 8.04 11.36 6.16 -21.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.5539 2.4773 2.008 1.8994 1.7687 1.4547 9.43%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.60 4.00 4.90 2.40 2.70 3.38 2.25 -
P/RPS 1.93 1.86 2.41 1.23 1.23 1.83 1.55 3.71%
P/EPS 198.17 26.95 20.07 24.07 25.84 22.88 28.12 38.42%
EY 0.50 3.71 4.98 4.15 3.87 4.37 3.56 -27.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.20 1.52 0.92 1.09 1.47 1.19 -1.15%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 19/07/12 26/07/11 27/07/10 27/07/09 21/07/08 17/07/07 14/07/06 -
Price 3.77 4.15 4.86 2.63 2.65 3.56 2.25 -
P/RPS 2.03 1.93 2.39 1.35 1.20 1.93 1.55 4.59%
P/EPS 207.53 27.96 19.90 26.38 25.36 24.10 28.12 39.49%
EY 0.48 3.58 5.02 3.79 3.94 4.15 3.56 -28.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.25 1.51 1.01 1.07 1.55 1.19 -0.42%

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