[PERSTIM] YoY Cumulative Quarter Result on 30-Sep-2019 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
30-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 71.71%
YoY- -18.08%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 904,025 537,862 423,142 464,711 510,357 471,838 375,653 15.75%
PBT 46,561 21,446 33,093 25,826 31,429 7,943 32,394 6.23%
Tax -16,412 -5,110 -7,434 -5,854 -7,049 -1,592 -7,350 14.31%
NP 30,149 16,336 25,659 19,972 24,380 6,351 25,044 3.13%
-
NP to SH 30,149 16,336 25,659 19,972 24,380 6,351 25,044 3.13%
-
Tax Rate 35.25% 23.83% 22.46% 22.67% 22.43% 20.04% 22.69% -
Total Cost 873,876 521,526 397,483 444,739 485,977 465,487 350,609 16.43%
-
Net Worth 538,330 521,548 416,086 389,274 380,337 376,364 380,337 5.95%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 12,909 - - - - - 19,860 -6.92%
Div Payout % 42.82% - - - - - 79.30% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 538,330 521,548 416,086 389,274 380,337 376,364 380,337 5.95%
NOSH 129,096 129,096 99,304 99,304 99,304 99,304 99,304 4.46%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 3.33% 3.04% 6.06% 4.30% 4.78% 1.35% 6.67% -
ROE 5.60% 3.13% 6.17% 5.13% 6.41% 1.69% 6.58% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 700.27 416.64 426.10 467.96 513.93 475.14 378.28 10.80%
EPS 23.35 12.65 25.84 20.11 24.55 6.40 25.22 -1.27%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 20.00 -10.90%
NAPS 4.17 4.04 4.19 3.92 3.83 3.79 3.83 1.42%
Adjusted Per Share Value based on latest NOSH - 99,304
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 700.27 416.64 327.77 359.97 395.33 365.49 290.99 15.75%
EPS 23.35 12.65 19.88 15.47 18.89 4.92 19.40 3.13%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 15.38 -6.92%
NAPS 4.17 4.04 3.2231 3.0154 2.9462 2.9154 2.9462 5.95%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 4.28 4.07 3.80 4.49 4.84 5.72 6.13 -
P/RPS 0.61 0.98 0.89 0.96 0.94 1.20 1.62 -15.01%
P/EPS 18.33 32.16 14.71 22.33 19.71 89.44 24.31 -4.59%
EY 5.46 3.11 6.80 4.48 5.07 1.12 4.11 4.84%
DY 2.34 0.00 0.00 0.00 0.00 0.00 3.26 -5.37%
P/NAPS 1.03 1.01 0.91 1.15 1.26 1.51 1.60 -7.07%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 09/11/22 24/11/21 13/10/20 30/10/19 31/10/18 30/10/17 28/10/16 -
Price 4.28 3.75 3.22 4.53 4.65 5.70 6.40 -
P/RPS 0.61 0.90 0.76 0.97 0.90 1.20 1.69 -15.61%
P/EPS 18.33 29.63 12.46 22.52 18.94 89.13 25.38 -5.27%
EY 5.46 3.37 8.02 4.44 5.28 1.12 3.94 5.58%
DY 2.34 0.00 0.00 0.00 0.00 0.00 3.13 -4.73%
P/NAPS 1.03 0.93 0.77 1.16 1.21 1.50 1.67 -7.73%

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