[PERSTIM] YoY Quarter Result on 30-Jun-2019 [#1]

Announcement Date
19-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 78.55%
YoY- -4.19%
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 438,841 251,779 200,648 224,756 238,834 237,496 176,294 16.40%
PBT 39,158 7,909 13,531 15,123 15,786 3,497 15,323 16.91%
Tax -7,980 -2,509 -3,088 -3,492 -3,646 -660 -3,529 14.55%
NP 31,178 5,400 10,443 11,631 12,140 2,837 11,794 17.57%
-
NP to SH 31,178 5,400 10,443 11,631 12,140 2,837 11,794 17.57%
-
Tax Rate 20.38% 31.72% 22.82% 23.09% 23.10% 18.87% 23.03% -
Total Cost 407,663 246,379 190,205 213,125 226,694 234,659 164,500 16.32%
-
Net Worth 542,203 507,347 415,093 399,204 386,295 395,232 383,316 5.94%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 542,203 507,347 415,093 399,204 386,295 395,232 383,316 5.94%
NOSH 129,096 129,096 99,304 99,304 99,304 99,304 99,304 4.46%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 7.10% 2.14% 5.20% 5.17% 5.08% 1.19% 6.69% -
ROE 5.75% 1.06% 2.52% 2.91% 3.14% 0.72% 3.08% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 339.93 195.03 202.05 226.33 240.51 239.16 177.53 11.42%
EPS 24.15 5.44 10.52 11.71 12.22 2.86 11.88 12.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.20 3.93 4.18 4.02 3.89 3.98 3.86 1.41%
Adjusted Per Share Value based on latest NOSH - 99,304
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 339.93 195.03 155.43 174.10 185.00 183.97 136.56 16.40%
EPS 24.15 5.44 8.09 9.01 9.40 2.20 9.14 17.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.20 3.93 3.2154 3.0923 2.9923 3.0615 2.9692 5.94%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 3.79 3.99 4.11 4.52 4.13 7.79 5.86 -
P/RPS 1.11 2.05 2.03 2.00 1.72 3.26 3.30 -16.59%
P/EPS 15.69 95.39 39.08 38.59 33.78 272.68 49.34 -17.37%
EY 6.37 1.05 2.56 2.59 2.96 0.37 2.03 20.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.02 0.98 1.12 1.06 1.96 1.52 -8.36%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/08/22 21/09/21 18/08/20 19/08/19 31/07/18 31/07/17 28/07/16 -
Price 3.90 4.17 3.89 4.78 4.84 8.10 6.22 -
P/RPS 1.15 2.14 1.93 2.11 2.01 3.39 3.50 -16.92%
P/EPS 16.15 99.69 36.99 40.81 39.59 283.53 52.37 -17.79%
EY 6.19 1.00 2.70 2.45 2.53 0.35 1.91 21.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.06 0.93 1.19 1.24 2.04 1.61 -8.73%

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