[PERSTIM] YoY TTM Result on 30-Jun-2011 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
26-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -16.26%
YoY- -46.69%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 647,412 622,846 771,875 865,129 827,944 961,278 775,331 -2.95%
PBT 48,612 39,919 25,504 71,140 118,282 38,129 46,559 0.72%
Tax -9,984 -7,661 -3,248 -14,740 -26,333 -6,349 -5,467 10.55%
NP 38,628 32,258 22,256 56,400 91,949 31,780 41,092 -1.02%
-
NP to SH 38,628 32,258 22,256 49,020 91,949 31,780 41,092 -1.02%
-
Tax Rate 20.54% 19.19% 12.74% 20.72% 22.26% 16.65% 11.74% -
Total Cost 608,784 590,588 749,619 808,729 735,995 929,498 734,239 -3.07%
-
Net Worth 332,670 328,698 322,740 329,695 319,811 259,219 245,203 5.21%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 39,721 39,721 49,667 39,719 40,220 19,859 19,852 12.24%
Div Payout % 102.83% 123.14% 223.17% 81.03% 43.74% 62.49% 48.31% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 332,670 328,698 322,740 329,695 319,811 259,219 245,203 5.21%
NOSH 99,304 99,304 99,304 99,305 99,320 99,317 99,272 0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 5.97% 5.18% 2.88% 6.52% 11.11% 3.31% 5.30% -
ROE 11.61% 9.81% 6.90% 14.87% 28.75% 12.26% 16.76% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 651.94 627.21 777.28 871.18 833.61 967.88 781.01 -2.96%
EPS 38.90 32.48 22.41 49.36 92.58 32.00 41.39 -1.02%
DPS 40.00 40.00 50.02 40.00 40.50 20.00 20.00 12.24%
NAPS 3.35 3.31 3.25 3.32 3.22 2.61 2.47 5.20%
Adjusted Per Share Value based on latest NOSH - 99,305
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 501.50 482.47 597.91 670.14 641.34 744.62 600.58 -2.95%
EPS 29.92 24.99 17.24 37.97 71.23 24.62 31.83 -1.02%
DPS 30.77 30.77 38.47 30.77 31.16 15.38 15.38 12.24%
NAPS 2.5769 2.5462 2.50 2.5539 2.4773 2.008 1.8994 5.21%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 4.82 3.68 3.60 4.00 4.90 2.40 2.70 -
P/RPS 0.74 0.59 0.46 0.46 0.59 0.25 0.35 13.28%
P/EPS 12.39 11.33 16.06 8.10 5.29 7.50 6.52 11.28%
EY 8.07 8.83 6.23 12.34 18.89 13.33 15.33 -10.13%
DY 8.30 10.87 13.89 10.00 8.27 8.33 7.41 1.90%
P/NAPS 1.44 1.11 1.11 1.20 1.52 0.92 1.09 4.74%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/07/14 25/07/13 19/07/12 26/07/11 27/07/10 27/07/09 21/07/08 -
Price 5.02 3.97 3.77 4.15 4.86 2.63 2.65 -
P/RPS 0.77 0.63 0.49 0.48 0.58 0.27 0.34 14.58%
P/EPS 12.91 12.22 16.82 8.41 5.25 8.22 6.40 12.40%
EY 7.75 8.18 5.94 11.89 19.05 12.17 15.62 -11.01%
DY 7.97 10.08 13.27 9.64 8.33 7.60 7.55 0.90%
P/NAPS 1.50 1.20 1.16 1.25 1.51 1.01 1.07 5.78%

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