[PERSTIM] YoY Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
28-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 112.35%
YoY- 7.07%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 464,711 510,357 471,838 375,653 335,161 317,439 323,359 6.22%
PBT 25,826 31,429 7,943 32,394 29,137 17,648 23,646 1.47%
Tax -5,854 -7,049 -1,592 -7,350 -5,747 -4,008 -4,446 4.68%
NP 19,972 24,380 6,351 25,044 23,390 13,640 19,200 0.65%
-
NP to SH 19,972 24,380 6,351 25,044 23,390 13,640 19,200 0.65%
-
Tax Rate 22.67% 22.43% 20.04% 22.69% 19.72% 22.71% 18.80% -
Total Cost 444,739 485,977 465,487 350,609 311,771 303,799 304,159 6.53%
-
Net Worth 389,274 380,337 376,364 380,337 375,371 323,733 323,733 3.11%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - 19,860 17,874 14,895 19,860 -
Div Payout % - - - 79.30% 76.42% 109.21% 103.44% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 389,274 380,337 376,364 380,337 375,371 323,733 323,733 3.11%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 4.30% 4.78% 1.35% 6.67% 6.98% 4.30% 5.94% -
ROE 5.13% 6.41% 1.69% 6.58% 6.23% 4.21% 5.93% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 467.96 513.93 475.14 378.28 337.51 319.66 325.62 6.22%
EPS 20.11 24.55 6.40 25.22 23.55 13.74 19.33 0.66%
DPS 0.00 0.00 0.00 20.00 18.00 15.00 20.00 -
NAPS 3.92 3.83 3.79 3.83 3.78 3.26 3.26 3.11%
Adjusted Per Share Value based on latest NOSH - 99,304
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 359.97 395.33 365.49 290.99 259.62 245.89 250.48 6.22%
EPS 15.47 18.89 4.92 19.40 18.12 10.57 14.87 0.66%
DPS 0.00 0.00 0.00 15.38 13.85 11.54 15.38 -
NAPS 3.0154 2.9462 2.9154 2.9462 2.9077 2.5077 2.5077 3.11%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 4.49 4.84 5.72 6.13 4.45 4.39 3.63 -
P/RPS 0.96 0.94 1.20 1.62 1.32 1.37 1.11 -2.38%
P/EPS 22.33 19.71 89.44 24.31 18.89 31.96 18.77 2.93%
EY 4.48 5.07 1.12 4.11 5.29 3.13 5.33 -2.85%
DY 0.00 0.00 0.00 3.26 4.04 3.42 5.51 -
P/NAPS 1.15 1.26 1.51 1.60 1.18 1.35 1.11 0.59%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/10/19 31/10/18 30/10/17 28/10/16 27/10/15 30/10/14 29/10/13 -
Price 4.53 4.65 5.70 6.40 4.81 4.37 3.62 -
P/RPS 0.97 0.90 1.20 1.69 1.43 1.37 1.11 -2.22%
P/EPS 22.52 18.94 89.13 25.38 20.42 31.82 18.72 3.12%
EY 4.44 5.28 1.12 3.94 4.90 3.14 5.34 -3.02%
DY 0.00 0.00 0.00 3.13 3.74 3.43 5.52 -
P/NAPS 1.16 1.21 1.50 1.67 1.27 1.34 1.11 0.73%

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