[PERSTIM] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
28-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 67.02%
YoY- 108.54%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 608,694 543,878 483,832 495,542 507,043 621,773 644,433 -0.94%
PBT 50,318 47,003 32,687 39,681 17,965 36,943 76,308 -6.69%
Tax -11,117 -9,288 -7,646 -7,614 -2,588 -6,398 -16,884 -6.72%
NP 39,201 37,715 25,041 32,067 15,377 30,545 59,424 -6.69%
-
NP to SH 39,201 37,715 25,041 32,067 15,377 30,545 59,424 -6.69%
-
Tax Rate 22.09% 19.76% 23.39% 19.19% 14.41% 17.32% 22.13% -
Total Cost 569,493 506,163 458,791 463,475 491,666 591,228 585,009 -0.44%
-
Net Worth 383,316 366,434 326,712 321,747 307,844 314,784 314,796 3.33%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 19,860 17,874 14,895 19,860 13,406 19,860 15,888 3.78%
Div Payout % 50.66% 47.39% 59.49% 61.94% 87.18% 65.02% 26.74% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 383,316 366,434 326,712 321,747 307,844 314,784 314,796 3.33%
NOSH 99,304 99,304 99,304 99,304 99,304 99,301 99,304 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.44% 6.93% 5.18% 6.47% 3.03% 4.91% 9.22% -
ROE 10.23% 10.29% 7.66% 9.97% 5.00% 9.70% 18.88% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 612.96 547.69 487.22 499.01 510.59 626.15 648.94 -0.94%
EPS 39.48 37.98 25.22 32.29 15.48 30.76 59.84 -6.69%
DPS 20.00 18.00 15.00 20.00 13.50 20.00 16.00 3.78%
NAPS 3.86 3.69 3.29 3.24 3.10 3.17 3.17 3.33%
Adjusted Per Share Value based on latest NOSH - 99,304
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 471.50 421.30 374.78 383.86 392.76 481.64 499.19 -0.94%
EPS 30.37 29.21 19.40 24.84 11.91 23.66 46.03 -6.69%
DPS 15.38 13.85 11.54 15.38 10.38 15.38 12.31 3.77%
NAPS 2.9692 2.8385 2.5308 2.4923 2.3846 2.4384 2.4385 3.33%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 6.80 5.50 3.87 3.94 3.09 3.74 5.01 -
P/RPS 1.11 1.00 0.79 0.79 0.61 0.60 0.77 6.27%
P/EPS 17.23 14.48 15.35 12.20 19.96 12.16 8.37 12.77%
EY 5.81 6.91 6.52 8.20 5.01 8.22 11.94 -11.30%
DY 2.94 3.27 3.88 5.08 4.37 5.35 3.19 -1.34%
P/NAPS 1.76 1.49 1.18 1.22 1.00 1.18 1.58 1.81%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 25/01/17 28/01/16 29/01/15 28/01/14 30/01/13 30/01/12 26/01/11 -
Price 6.95 5.31 3.91 3.88 3.07 3.90 4.98 -
P/RPS 1.13 0.97 0.80 0.78 0.60 0.62 0.77 6.59%
P/EPS 17.61 13.98 15.51 12.02 19.83 12.68 8.32 13.29%
EY 5.68 7.15 6.45 8.32 5.04 7.89 12.02 -11.73%
DY 2.88 3.39 3.84 5.15 4.40 5.13 3.21 -1.79%
P/NAPS 1.80 1.44 1.19 1.20 0.99 1.23 1.57 2.30%

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