[PERSTIM] YoY Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
28-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -78.15%
YoY- 62.89%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 238,834 237,496 176,294 158,348 148,851 152,201 184,873 4.35%
PBT 15,786 3,497 15,323 11,666 7,350 9,485 2,078 40.18%
Tax -3,646 -660 -3,529 -2,355 -1,634 -1,731 -274 53.90%
NP 12,140 2,837 11,794 9,311 5,716 7,754 1,804 37.38%
-
NP to SH 12,140 2,837 11,794 9,311 5,716 7,754 1,804 37.38%
-
Tax Rate 23.10% 18.87% 23.03% 20.19% 22.23% 18.25% 13.19% -
Total Cost 226,694 234,659 164,500 149,037 143,135 144,447 183,069 3.62%
-
Net Worth 386,295 395,232 383,316 361,469 332,670 328,698 322,740 3.03%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 386,295 395,232 383,316 361,469 332,670 328,698 322,740 3.03%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.08% 1.19% 6.69% 5.88% 3.84% 5.09% 0.98% -
ROE 3.14% 0.72% 3.08% 2.58% 1.72% 2.36% 0.56% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 240.51 239.16 177.53 159.46 149.89 153.27 186.17 4.35%
EPS 12.22 2.86 11.88 9.38 5.76 7.81 1.82 37.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.89 3.98 3.86 3.64 3.35 3.31 3.25 3.03%
Adjusted Per Share Value based on latest NOSH - 99,304
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 185.00 183.97 136.56 122.66 115.30 117.90 143.21 4.35%
EPS 9.40 2.20 9.14 7.21 4.43 6.01 1.40 37.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9923 3.0615 2.9692 2.80 2.5769 2.5462 2.50 3.03%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 4.13 7.79 5.86 4.60 4.82 3.68 3.60 -
P/RPS 1.72 3.26 3.30 2.88 3.22 2.40 1.93 -1.90%
P/EPS 33.78 272.68 49.34 49.06 83.74 47.13 198.17 -25.52%
EY 2.96 0.37 2.03 2.04 1.19 2.12 0.50 34.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.96 1.52 1.26 1.44 1.11 1.11 -0.76%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/07/18 31/07/17 28/07/16 28/07/15 25/07/14 25/07/13 19/07/12 -
Price 4.84 8.10 6.22 4.70 5.02 3.97 3.77 -
P/RPS 2.01 3.39 3.50 2.95 3.35 2.59 2.03 -0.16%
P/EPS 39.59 283.53 52.37 50.13 87.21 50.84 207.53 -24.11%
EY 2.53 0.35 1.91 1.99 1.15 1.97 0.48 31.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 2.04 1.61 1.29 1.50 1.20 1.16 1.11%

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