[PERSTIM] YoY Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
25-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -85.94%
YoY- -26.28%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 237,496 176,294 158,348 148,851 152,201 184,873 214,012 1.74%
PBT 3,497 15,323 11,666 7,350 9,485 2,078 17,924 -23.82%
Tax -660 -3,529 -2,355 -1,634 -1,731 -274 -3,187 -23.06%
NP 2,837 11,794 9,311 5,716 7,754 1,804 14,737 -23.99%
-
NP to SH 2,837 11,794 9,311 5,716 7,754 1,804 14,737 -23.99%
-
Tax Rate 18.87% 23.03% 20.19% 22.23% 18.25% 13.19% 17.78% -
Total Cost 234,659 164,500 149,037 143,135 144,447 183,069 199,275 2.75%
-
Net Worth 395,232 383,316 361,469 332,670 328,698 322,740 329,695 3.06%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 395,232 383,316 361,469 332,670 328,698 322,740 329,695 3.06%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,305 -0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.19% 6.69% 5.88% 3.84% 5.09% 0.98% 6.89% -
ROE 0.72% 3.08% 2.58% 1.72% 2.36% 0.56% 4.47% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 239.16 177.53 159.46 149.89 153.27 186.17 215.51 1.74%
EPS 2.86 11.88 9.38 5.76 7.81 1.82 14.84 -23.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.98 3.86 3.64 3.35 3.31 3.25 3.32 3.06%
Adjusted Per Share Value based on latest NOSH - 99,304
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 183.97 136.56 122.66 115.30 117.90 143.21 165.78 1.74%
EPS 2.20 9.14 7.21 4.43 6.01 1.40 11.42 -23.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0615 2.9692 2.80 2.5769 2.5462 2.50 2.5539 3.06%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 7.79 5.86 4.60 4.82 3.68 3.60 4.00 -
P/RPS 3.26 3.30 2.88 3.22 2.40 1.93 1.86 9.79%
P/EPS 272.68 49.34 49.06 83.74 47.13 198.17 26.95 47.01%
EY 0.37 2.03 2.04 1.19 2.12 0.50 3.71 -31.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.52 1.26 1.44 1.11 1.11 1.20 8.51%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 31/07/17 28/07/16 28/07/15 25/07/14 25/07/13 19/07/12 26/07/11 -
Price 8.10 6.22 4.70 5.02 3.97 3.77 4.15 -
P/RPS 3.39 3.50 2.95 3.35 2.59 2.03 1.93 9.83%
P/EPS 283.53 52.37 50.13 87.21 50.84 207.53 27.96 47.06%
EY 0.35 1.91 1.99 1.15 1.97 0.48 3.58 -32.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.61 1.29 1.50 1.20 1.16 1.25 8.49%

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