[PERSTIM] YoY Quarter Result on 31-Dec-2015 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
28-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 1.75%
YoY- 25.65%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 237,476 233,892 233,041 208,717 166,393 172,183 155,298 7.33%
PBT 12,876 4,606 17,924 17,866 15,039 16,035 9,983 4.33%
Tax -2,748 -1,208 -3,767 -3,541 -3,638 -3,168 -1,452 11.21%
NP 10,128 3,398 14,157 14,325 11,401 12,867 8,531 2.89%
-
NP to SH 10,128 3,398 14,157 14,325 11,401 12,867 8,531 2.89%
-
Tax Rate 21.34% 26.23% 21.02% 19.82% 24.19% 19.76% 14.54% -
Total Cost 227,348 230,494 218,884 194,392 154,992 159,316 146,767 7.56%
-
Net Worth 391,260 374,378 383,316 366,434 326,712 321,747 307,844 4.07%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 391,260 374,378 383,316 366,434 326,712 321,747 307,844 4.07%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.26% 1.45% 6.07% 6.86% 6.85% 7.47% 5.49% -
ROE 2.59% 0.91% 3.69% 3.91% 3.49% 4.00% 2.77% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 239.14 235.53 234.67 210.18 167.56 173.39 156.39 7.33%
EPS 10.20 3.42 14.26 14.43 11.48 12.96 8.59 2.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.94 3.77 3.86 3.69 3.29 3.24 3.10 4.07%
Adjusted Per Share Value based on latest NOSH - 99,304
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 183.95 181.18 180.52 161.68 128.89 133.38 120.30 7.33%
EPS 7.85 2.63 10.97 11.10 8.83 9.97 6.61 2.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0308 2.90 2.9692 2.8385 2.5308 2.4923 2.3846 4.07%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 4.62 4.03 6.80 5.50 3.87 3.94 3.09 -
P/RPS 1.93 1.71 2.90 2.62 2.31 2.27 1.98 -0.42%
P/EPS 45.30 117.77 47.70 38.13 33.71 30.41 35.97 3.91%
EY 2.21 0.85 2.10 2.62 2.97 3.29 2.78 -3.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.07 1.76 1.49 1.18 1.22 1.00 2.65%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/01/19 30/01/18 25/01/17 28/01/16 29/01/15 28/01/14 30/01/13 -
Price 4.96 4.22 6.95 5.31 3.91 3.88 3.07 -
P/RPS 2.07 1.79 2.96 2.53 2.33 2.24 1.96 0.91%
P/EPS 48.63 123.33 48.75 36.81 34.06 29.95 35.74 5.26%
EY 2.06 0.81 2.05 2.72 2.94 3.34 2.80 -4.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.12 1.80 1.44 1.19 1.20 0.99 4.09%

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