[PERSTIM] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 206.0%
YoY- 73.34%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 351,745 417,509 418,965 398,241 466,211 373,278 301,824 2.58%
PBT 7,982 27,822 56,686 37,468 22,936 27,116 23,986 -16.74%
Tax -1,136 -5,271 -11,276 -7,168 -5,456 -1,643 -4,421 -20.24%
NP 6,846 22,551 45,410 30,300 17,480 25,473 19,565 -16.04%
-
NP to SH 6,846 27,709 45,410 30,300 17,480 25,473 96,467 -35.62%
-
Tax Rate 14.23% 18.95% 19.89% 19.13% 23.79% 6.06% 18.43% -
Total Cost 344,899 394,958 373,555 367,941 448,731 347,805 282,259 3.39%
-
Net Worth 308,837 397,760 312,795 269,134 249,322 229,405 954,876 -17.13%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 13,406 24,402 15,888 13,407 9,933 9,930 39,174 -16.35%
Div Payout % 195.82% 88.07% 34.99% 44.25% 56.83% 38.99% 40.61% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 308,837 397,760 312,795 269,134 249,322 229,405 954,876 -17.13%
NOSH 99,304 122,012 99,300 99,311 99,331 99,309 489,680 -23.33%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.95% 5.40% 10.84% 7.61% 3.75% 6.82% 6.48% -
ROE 2.22% 6.97% 14.52% 11.26% 7.01% 11.10% 10.10% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 354.21 342.19 421.92 401.00 469.35 375.87 61.64 33.79%
EPS 6.89 22.71 45.73 30.51 17.96 25.65 19.70 -16.04%
DPS 13.50 20.00 16.00 13.50 10.00 10.00 8.00 9.10%
NAPS 3.11 3.26 3.15 2.71 2.51 2.31 1.95 8.08%
Adjusted Per Share Value based on latest NOSH - 99,308
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 272.47 323.41 324.54 308.48 361.13 289.15 233.80 2.58%
EPS 5.30 21.46 35.18 23.47 13.54 19.73 74.72 -35.63%
DPS 10.38 18.90 12.31 10.39 7.69 7.69 30.35 -16.36%
NAPS 2.3923 3.0811 2.423 2.0848 1.9313 1.777 7.3966 -17.13%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.05 3.60 5.00 2.61 2.58 3.42 2.27 -
P/RPS 0.86 1.05 1.19 0.65 0.55 0.91 3.68 -21.49%
P/EPS 44.24 15.85 10.93 8.55 14.66 13.33 11.52 25.11%
EY 2.26 6.31 9.15 11.69 6.82 7.50 8.68 -20.07%
DY 4.43 5.56 3.20 5.17 3.88 2.92 3.52 3.90%
P/NAPS 0.98 1.10 1.59 0.96 1.03 1.48 1.16 -2.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 06/11/12 02/11/11 02/11/10 05/11/09 05/11/08 30/10/07 30/10/06 -
Price 3.20 3.88 5.05 2.69 2.15 3.46 2.35 -
P/RPS 0.90 1.13 1.20 0.67 0.46 0.92 3.81 -21.35%
P/EPS 46.42 17.08 11.04 8.82 12.22 13.49 11.93 25.38%
EY 2.15 5.85 9.06 11.34 8.18 7.41 8.38 -20.26%
DY 4.22 5.15 3.17 5.02 4.65 2.89 3.40 3.66%
P/NAPS 1.03 1.19 1.60 0.99 0.86 1.50 1.21 -2.64%

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