[PERSTIM] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
05-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -15.75%
YoY- -31.38%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 775,464 985,746 996,705 932,422 873,336 740,346 733,254 3.80%
PBT 48,076 39,742 34,561 45,872 54,528 48,706 51,036 -3.90%
Tax -8,468 -7,490 -9,144 -10,912 -13,032 -3,325 -3,657 75.11%
NP 39,608 32,252 25,417 34,960 41,496 45,381 47,378 -11.26%
-
NP to SH 39,608 32,252 25,417 34,960 41,496 45,381 47,378 -11.26%
-
Tax Rate 17.61% 18.85% 26.46% 23.79% 23.90% 6.83% 7.17% -
Total Cost 735,856 953,494 971,288 897,462 831,840 694,965 685,876 4.80%
-
Net Worth 259,219 252,216 236,301 249,322 245,203 237,331 230,404 8.18%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 19,859 13,238 19,866 - 19,860 13,241 -
Div Payout % - 61.58% 52.08% 56.83% - 43.76% 27.95% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 259,219 252,216 236,301 249,322 245,203 237,331 230,404 8.18%
NOSH 99,317 99,298 99,286 99,331 99,272 99,301 99,312 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.11% 3.27% 2.55% 3.75% 4.75% 6.13% 6.46% -
ROE 15.28% 12.79% 10.76% 14.02% 16.92% 19.12% 20.56% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 780.79 992.71 1,003.87 938.69 879.73 745.55 738.33 3.80%
EPS 39.88 32.48 25.60 35.92 41.80 45.70 47.71 -11.27%
DPS 0.00 20.00 13.33 20.00 0.00 20.00 13.33 -
NAPS 2.61 2.54 2.38 2.51 2.47 2.39 2.32 8.17%
Adjusted Per Share Value based on latest NOSH - 99,281
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 600.69 763.58 772.06 722.27 676.50 573.48 567.99 3.80%
EPS 30.68 24.98 19.69 27.08 32.14 35.15 36.70 -11.26%
DPS 0.00 15.38 10.25 15.39 0.00 15.38 10.26 -
NAPS 2.008 1.9537 1.8304 1.9313 1.8994 1.8384 1.7848 8.18%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.40 1.82 2.27 2.58 2.70 2.95 3.02 -
P/RPS 0.31 0.18 0.23 0.27 0.31 0.40 0.41 -17.01%
P/EPS 6.02 5.60 8.87 7.33 6.46 6.46 6.33 -3.29%
EY 16.62 17.85 11.28 13.64 15.48 15.49 15.80 3.43%
DY 0.00 10.99 5.87 7.75 0.00 6.78 4.42 -
P/NAPS 0.92 0.72 0.95 1.03 1.09 1.23 1.30 -20.60%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/07/09 26/05/09 11/02/09 05/11/08 21/07/08 22/05/08 29/01/08 -
Price 2.63 2.12 2.30 2.15 2.65 2.98 2.93 -
P/RPS 0.34 0.21 0.23 0.23 0.30 0.40 0.40 -10.27%
P/EPS 6.59 6.53 8.98 6.11 6.34 6.52 6.14 4.83%
EY 15.16 15.32 11.13 16.37 15.77 15.34 16.28 -4.64%
DY 0.00 9.43 5.80 9.30 0.00 6.71 4.55 -
P/NAPS 1.01 0.83 0.97 0.86 1.07 1.25 1.26 -13.72%

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