[PERSTIM] YoY 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- 106.0%
YoY- 173.21%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 166,872 203,497 216,732 204,375 247,877 189,929 157,580 0.95%
PBT 5,904 9,898 26,354 25,449 9,304 11,337 14,141 -13.53%
Tax -862 -2,084 -5,198 -5,051 -1,838 -527 -2,525 -16.38%
NP 5,042 7,814 21,156 20,398 7,466 10,810 11,616 -12.97%
-
NP to SH 5,042 11,729 21,156 20,398 7,466 10,810 11,616 -12.97%
-
Tax Rate 14.60% 21.05% 19.72% 19.85% 19.75% 4.65% 17.86% -
Total Cost 161,830 195,683 195,576 183,977 240,411 179,119 145,964 1.73%
-
Net Worth 308,837 485,851 312,870 269,126 249,197 229,303 233,949 4.73%
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 29,806 15,891 13,406 9,928 9,926 9,597 5.72%
Div Payout % 265.89% 254.13% 75.12% 65.73% 132.98% 91.83% 82.63% -
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 308,837 485,851 312,870 269,126 249,197 229,303 233,949 4.73%
NOSH 99,304 149,034 99,323 99,308 99,281 99,265 119,974 -3.09%
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 3.02% 3.84% 9.76% 9.98% 3.01% 5.69% 7.37% -
ROE 1.63% 2.41% 6.76% 7.58% 3.00% 4.71% 4.97% -
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 168.04 136.54 218.21 205.80 249.67 191.33 131.35 4.18%
EPS 5.08 7.87 21.30 20.54 7.52 10.89 11.70 -12.97%
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 129.26 157.63 167.88 158.31 192.01 147.12 122.06 0.95%
EPS 3.91 9.09 16.39 15.80 5.78 8.37 9.00 -12.96%
DPS 10.38 23.09 12.31 10.39 7.69 7.69 7.43 5.72%
NAPS 2.3923 3.7635 2.4235 2.0847 1.9303 1.7762 1.8122 4.73%
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 1.82 2.64 2.29 1.27 1.03 1.79 1.73 0.84%
P/EPS 60.07 45.74 23.47 12.71 34.31 31.40 23.45 16.95%
EY 1.66 2.19 4.26 7.87 2.91 3.18 4.27 -14.55%
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 1.90 2.84 2.31 1.31 0.86 1.81 1.79 0.99%
P/EPS 63.03 49.30 23.71 13.10 28.59 31.77 24.27 17.22%
EY 1.59 2.03 4.22 7.64 3.50 3.15 4.12 -14.66%
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