[PERSTIM] YoY Quarter Result on 31-Mar-2009 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 978.41%
YoY- 33.94%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 179,241 208,917 210,417 238,217 190,405 181,635 142,701 3.86%
PBT 4,407 7,240 34,394 13,821 10,429 16,902 7,279 -8.01%
Tax 237 -747 -7,769 -632 -582 -2,305 -1,496 -
NP 4,644 6,493 26,625 13,189 9,847 14,597 5,783 -3.58%
-
NP to SH 4,644 6,493 26,625 13,189 9,847 14,597 5,783 -3.58%
-
Tax Rate -5.38% 10.32% 22.59% 4.57% 5.58% 13.64% 20.55% -
Total Cost 174,597 202,424 183,792 225,028 180,558 167,038 136,918 4.13%
-
Net Worth 317,775 313,729 294,950 252,259 237,241 214,486 177,110 10.22%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 19,860 23,827 26,813 9,931 9,926 11,915 7,828 16.76%
Div Payout % 427.67% 366.97% 100.71% 75.30% 100.81% 81.63% 135.36% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 317,775 313,729 294,950 252,259 237,241 214,486 177,110 10.22%
NOSH 99,304 99,281 99,309 99,314 99,264 99,299 97,851 0.24%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 2.59% 3.11% 12.65% 5.54% 5.17% 8.04% 4.05% -
ROE 1.46% 2.07% 9.03% 5.23% 4.15% 6.81% 3.27% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 180.50 210.43 211.88 239.86 191.82 182.92 145.83 3.61%
EPS 4.68 6.54 26.81 13.28 9.92 14.70 5.91 -3.81%
DPS 20.00 24.00 27.00 10.00 10.00 12.00 8.00 16.48%
NAPS 3.20 3.16 2.97 2.54 2.39 2.16 1.81 9.95%
Adjusted Per Share Value based on latest NOSH - 99,314
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 138.84 161.83 162.99 184.53 147.49 140.70 110.54 3.86%
EPS 3.60 5.03 20.62 10.22 7.63 11.31 4.48 -3.57%
DPS 15.38 18.46 20.77 7.69 7.69 9.23 6.06 16.77%
NAPS 2.4615 2.4302 2.2847 1.954 1.8377 1.6614 1.3719 10.22%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 3.61 4.75 3.98 1.82 2.95 2.85 2.30 -
P/RPS 2.00 2.26 1.88 0.76 1.54 1.56 1.58 4.00%
P/EPS 77.19 72.63 14.85 13.70 29.74 19.39 38.92 12.07%
EY 1.30 1.38 6.74 7.30 3.36 5.16 2.57 -10.72%
DY 5.54 5.05 6.78 5.49 3.39 4.21 3.48 8.04%
P/NAPS 1.13 1.50 1.34 0.72 1.23 1.32 1.27 -1.92%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 26/05/11 26/05/10 26/05/09 22/05/08 23/05/07 18/05/06 -
Price 3.45 5.17 4.07 2.12 2.98 3.10 2.29 -
P/RPS 1.91 2.46 1.92 0.88 1.55 1.69 1.57 3.31%
P/EPS 73.77 79.05 15.18 15.96 30.04 21.09 38.75 11.31%
EY 1.36 1.26 6.59 6.26 3.33 4.74 2.58 -10.11%
DY 5.80 4.64 6.63 4.72 3.36 3.87 3.49 8.82%
P/NAPS 1.08 1.64 1.37 0.83 1.25 1.44 1.27 -2.66%

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