[PERSTIM] YoY Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
05-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 68.5%
YoY- -31.38%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 417,509 418,965 398,241 466,211 373,278 301,824 385,134 1.35%
PBT 27,822 56,686 37,468 22,936 27,116 23,986 22,284 3.76%
Tax -5,271 -11,276 -7,168 -5,456 -1,643 -4,421 -3,221 8.55%
NP 22,551 45,410 30,300 17,480 25,473 19,565 19,063 2.83%
-
NP to SH 27,709 45,410 30,300 17,480 25,473 96,467 19,063 6.42%
-
Tax Rate 18.95% 19.89% 19.13% 23.79% 6.06% 18.43% 14.45% -
Total Cost 394,958 373,555 367,941 448,731 347,805 282,259 366,071 1.27%
-
Net Worth 397,760 312,795 269,134 249,322 229,405 954,876 171,177 15.08%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 24,402 15,888 13,407 9,933 9,930 39,174 6,808 23.69%
Div Payout % 88.07% 34.99% 44.25% 56.83% 38.99% 40.61% 35.71% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 397,760 312,795 269,134 249,322 229,405 954,876 171,177 15.08%
NOSH 122,012 99,300 99,311 99,331 99,309 489,680 97,260 3.84%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.40% 10.84% 7.61% 3.75% 6.82% 6.48% 4.95% -
ROE 6.97% 14.52% 11.26% 7.01% 11.10% 10.10% 11.14% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 342.19 421.92 401.00 469.35 375.87 61.64 395.98 -2.40%
EPS 22.71 45.73 30.51 17.96 25.65 19.70 19.60 2.48%
DPS 20.00 16.00 13.50 10.00 10.00 8.00 7.00 19.11%
NAPS 3.26 3.15 2.71 2.51 2.31 1.95 1.76 10.81%
Adjusted Per Share Value based on latest NOSH - 99,281
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 323.41 324.54 308.48 361.13 289.15 233.80 298.33 1.35%
EPS 21.46 35.18 23.47 13.54 19.73 74.72 14.77 6.42%
DPS 18.90 12.31 10.39 7.69 7.69 30.35 5.27 23.70%
NAPS 3.0811 2.423 2.0848 1.9313 1.777 7.3966 1.326 15.07%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 3.60 5.00 2.61 2.58 3.42 2.27 2.82 -
P/RPS 1.05 1.19 0.65 0.55 0.91 3.68 0.71 6.73%
P/EPS 15.85 10.93 8.55 14.66 13.33 11.52 14.39 1.62%
EY 6.31 9.15 11.69 6.82 7.50 8.68 6.95 -1.59%
DY 5.56 3.20 5.17 3.88 2.92 3.52 2.48 14.39%
P/NAPS 1.10 1.59 0.96 1.03 1.48 1.16 1.60 -6.05%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 02/11/11 02/11/10 05/11/09 05/11/08 30/10/07 30/10/06 27/10/05 -
Price 3.88 5.05 2.69 2.15 3.46 2.35 2.37 -
P/RPS 1.13 1.20 0.67 0.46 0.92 3.81 0.60 11.12%
P/EPS 17.08 11.04 8.82 12.22 13.49 11.93 12.09 5.92%
EY 5.85 9.06 11.34 8.18 7.41 8.38 8.27 -5.60%
DY 5.15 3.17 5.02 4.65 2.89 3.40 2.95 9.72%
P/NAPS 1.19 1.60 0.99 0.86 1.50 1.21 1.35 -2.07%

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