[PERSTIM] YoY TTM Result on 31-Mar-2022 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 1.2%
YoY- -12.55%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,461,006 1,342,914 831,964 859,373 978,191 938,866 840,793 9.64%
PBT 61,411 61,373 68,719 41,145 53,633 29,967 71,394 -2.47%
Tax -22,571 -14,734 -15,389 -10,243 -12,611 -7,339 -16,253 5.62%
NP 38,840 46,639 53,330 30,902 41,022 22,628 55,141 -5.67%
-
NP to SH 38,840 46,639 53,330 30,902 41,022 22,628 55,141 -5.67%
-
Tax Rate 36.75% 24.01% 22.39% 24.89% 23.51% 24.49% 22.77% -
Total Cost 1,422,166 1,296,275 778,634 828,471 937,169 916,238 785,652 10.39%
-
Net Worth 542,203 506,056 502,183 402,184 395,232 380,337 397,218 5.32%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 12,909 - - 9,930 9,930 29,791 39,726 -17.07%
Div Payout % 33.24% - - 32.14% 24.21% 131.66% 72.04% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 542,203 506,056 502,183 402,184 395,232 380,337 397,218 5.32%
NOSH 129,096 129,096 129,096 99,304 99,304 99,304 99,304 4.46%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.66% 3.47% 6.41% 3.60% 4.19% 2.41% 6.56% -
ROE 7.16% 9.22% 10.62% 7.68% 10.38% 5.95% 13.88% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1,131.72 1,040.24 644.45 865.39 985.04 945.44 846.68 4.95%
EPS 30.09 36.13 41.31 31.12 41.31 22.79 55.53 -9.70%
DPS 10.00 0.00 0.00 10.00 10.00 30.00 40.00 -20.62%
NAPS 4.20 3.92 3.89 4.05 3.98 3.83 4.00 0.81%
Adjusted Per Share Value based on latest NOSH - 129,096
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1,131.72 1,040.24 644.45 665.68 757.72 727.26 651.29 9.64%
EPS 30.09 36.13 41.31 23.94 31.78 17.53 42.71 -5.66%
DPS 10.00 0.00 0.00 7.69 7.69 23.08 30.77 -17.07%
NAPS 4.20 3.92 3.89 3.1154 3.0615 2.9462 3.0769 5.32%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 4.57 4.00 4.04 3.18 4.91 3.53 7.55 -
P/RPS 0.40 0.38 0.63 0.37 0.50 0.37 0.89 -12.47%
P/EPS 15.19 11.07 9.78 10.22 11.89 15.49 13.60 1.85%
EY 6.58 9.03 10.23 9.79 8.41 6.46 7.35 -1.82%
DY 2.19 0.00 0.00 3.14 2.04 8.50 5.30 -13.69%
P/NAPS 1.09 1.02 1.04 0.79 1.23 0.92 1.89 -8.76%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 31/05/22 25/05/21 23/06/20 29/05/19 31/05/18 30/05/17 -
Price 4.37 3.81 4.27 4.25 4.91 3.80 7.45 -
P/RPS 0.39 0.37 0.66 0.49 0.50 0.40 0.88 -12.67%
P/EPS 14.52 10.55 10.34 13.66 11.89 16.68 13.42 1.32%
EY 6.88 9.48 9.67 7.32 8.41 6.00 7.45 -1.31%
DY 2.29 0.00 0.00 2.35 2.04 7.89 5.37 -13.23%
P/NAPS 1.04 0.97 1.10 1.05 1.23 0.99 1.86 -9.23%

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