[PERSTIM] YoY TTM Result on 30-Jun-2017 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
31-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -16.24%
YoY- -13.54%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 835,265 964,113 940,204 901,921 761,331 666,424 647,412 4.33%
PBT 39,553 52,970 42,256 59,569 67,889 61,470 48,612 -3.37%
Tax -9,839 -12,457 -10,325 -13,384 -14,473 -15,294 -9,984 -0.24%
NP 29,714 40,513 31,931 46,185 53,416 46,176 38,628 -4.27%
-
NP to SH 29,714 40,513 31,931 46,185 53,416 46,176 38,628 -4.27%
-
Tax Rate 24.88% 23.52% 24.43% 22.47% 21.32% 24.88% 20.54% -
Total Cost 805,551 923,600 908,273 855,736 707,915 620,248 608,784 4.77%
-
Net Worth 415,093 399,204 386,295 395,232 383,316 361,469 332,670 3.75%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 9,930 9,930 29,791 39,725 37,735 34,756 39,721 -20.61%
Div Payout % 33.42% 24.51% 93.30% 86.01% 70.65% 75.27% 102.83% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 415,093 399,204 386,295 395,232 383,316 361,469 332,670 3.75%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 3.56% 4.20% 3.40% 5.12% 7.02% 6.93% 5.97% -
ROE 7.16% 10.15% 8.27% 11.69% 13.94% 12.77% 11.61% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 841.11 970.86 946.79 908.24 766.66 671.09 651.94 4.33%
EPS 29.92 40.80 32.15 46.51 53.79 46.50 38.90 -4.27%
DPS 10.00 10.00 30.00 40.00 38.00 35.00 40.00 -20.61%
NAPS 4.18 4.02 3.89 3.98 3.86 3.64 3.35 3.75%
Adjusted Per Share Value based on latest NOSH - 99,304
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 647.01 746.82 728.30 698.64 589.74 516.22 501.50 4.33%
EPS 23.02 31.38 24.73 35.78 41.38 35.77 29.92 -4.27%
DPS 7.69 7.69 23.08 30.77 29.23 26.92 30.77 -20.61%
NAPS 3.2154 3.0923 2.9923 3.0615 2.9692 2.80 2.5769 3.75%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 4.11 4.52 4.13 7.79 5.86 4.60 4.82 -
P/RPS 0.49 0.47 0.44 0.86 0.76 0.69 0.74 -6.63%
P/EPS 13.74 11.08 12.84 16.75 10.89 9.89 12.39 1.73%
EY 7.28 9.03 7.79 5.97 9.18 10.11 8.07 -1.70%
DY 2.43 2.21 7.26 5.13 6.48 7.61 8.30 -18.49%
P/NAPS 0.98 1.12 1.06 1.96 1.52 1.26 1.44 -6.20%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 18/08/20 19/08/19 31/07/18 31/07/17 28/07/16 28/07/15 25/07/14 -
Price 3.89 4.78 4.84 8.10 6.22 4.70 5.02 -
P/RPS 0.46 0.49 0.51 0.89 0.81 0.70 0.77 -8.22%
P/EPS 13.00 11.72 15.05 17.42 11.56 10.11 12.91 0.11%
EY 7.69 8.53 6.64 5.74 8.65 9.89 7.75 -0.12%
DY 2.57 2.09 6.20 4.94 6.11 7.45 7.97 -17.17%
P/NAPS 0.93 1.19 1.24 2.04 1.61 1.29 1.50 -7.65%

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