[PERSTIM] YoY TTM Result on 31-Mar-2010 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 20.94%
YoY- 140.6%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 655,518 801,014 853,350 819,577 985,746 740,346 660,565 -0.12%
PBT 32,512 41,350 83,548 99,969 39,742 48,706 58,878 -9.41%
Tax -6,204 -6,161 -17,631 -22,372 -7,490 -3,325 -9,357 -6.61%
NP 26,308 35,189 65,917 77,597 32,252 45,381 49,521 -9.99%
-
NP to SH 26,308 35,189 58,537 77,597 32,252 45,381 49,521 -9.99%
-
Tax Rate 19.08% 14.90% 21.10% 22.38% 18.85% 6.83% 15.89% -
Total Cost 629,210 765,825 787,433 741,980 953,494 694,965 611,044 0.48%
-
Net Worth 318,768 317,775 313,729 294,950 252,259 237,241 214,486 6.82%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 39,721 49,667 39,719 40,220 19,859 19,852 21,513 10.75%
Div Payout % 150.99% 141.15% 67.85% 51.83% 61.58% 43.75% 43.44% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 318,768 317,775 313,729 294,950 252,259 237,241 214,486 6.82%
NOSH 99,304 99,304 99,281 99,309 99,314 99,264 99,299 0.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.01% 4.39% 7.72% 9.47% 3.27% 6.13% 7.50% -
ROE 8.25% 11.07% 18.66% 26.31% 12.79% 19.13% 23.09% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 660.11 806.62 859.53 825.27 992.55 745.83 665.23 -0.12%
EPS 26.49 35.44 58.96 78.14 32.47 45.72 49.87 -9.99%
DPS 40.00 50.02 40.00 40.50 20.00 20.00 21.67 10.74%
NAPS 3.21 3.20 3.16 2.97 2.54 2.39 2.16 6.81%
Adjusted Per Share Value based on latest NOSH - 99,309
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 507.78 620.48 661.02 634.86 763.58 573.48 511.68 -0.12%
EPS 20.38 27.26 45.34 60.11 24.98 35.15 38.36 -9.99%
DPS 30.77 38.47 30.77 31.16 15.38 15.38 16.66 10.75%
NAPS 2.4692 2.4615 2.4302 2.2847 1.954 1.8377 1.6614 6.82%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.09 3.61 4.75 3.98 1.82 2.95 2.85 -
P/RPS 0.47 0.45 0.55 0.48 0.18 0.40 0.43 1.49%
P/EPS 11.66 10.19 8.06 5.09 5.60 6.45 5.71 12.62%
EY 8.57 9.82 12.41 19.63 17.84 15.50 17.50 -11.20%
DY 12.94 13.85 8.42 10.18 10.99 6.78 7.60 9.26%
P/NAPS 0.96 1.13 1.50 1.34 0.72 1.23 1.32 -5.16%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 24/05/12 26/05/11 26/05/10 26/05/09 22/05/08 23/05/07 -
Price 3.59 3.45 5.17 4.07 2.12 2.98 3.10 -
P/RPS 0.54 0.43 0.60 0.49 0.21 0.40 0.47 2.33%
P/EPS 13.55 9.74 8.77 5.21 6.53 6.52 6.22 13.84%
EY 7.38 10.27 11.40 19.20 15.32 15.34 16.09 -12.17%
DY 11.14 14.50 7.74 9.95 9.43 6.71 6.99 8.06%
P/NAPS 1.12 1.08 1.64 1.37 0.83 1.25 1.44 -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