[PERSTIM] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
29-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 22.39%
YoY- -21.91%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 670,322 633,392 656,927 645,109 634,878 595,404 650,762 1.99%
PBT 58,274 46,664 57,186 43,582 35,296 29,400 50,747 9.64%
Tax -11,494 -9,420 -14,573 -10,194 -8,016 -6,536 -10,081 9.12%
NP 46,780 37,244 42,613 33,388 27,280 22,864 40,666 9.77%
-
NP to SH 46,780 37,244 42,613 33,388 27,280 22,864 40,666 9.77%
-
Tax Rate 19.72% 20.19% 25.48% 23.39% 22.71% 22.23% 19.87% -
Total Cost 623,542 596,148 614,314 611,721 607,598 572,540 610,096 1.46%
-
Net Worth 375,371 361,469 351,538 326,712 323,733 332,670 329,691 9.02%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 35,749 - 34,756 19,860 29,791 - 39,721 -6.77%
Div Payout % 76.42% - 81.56% 59.49% 109.21% - 97.68% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 375,371 361,469 351,538 326,712 323,733 332,670 329,691 9.02%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.98% 5.88% 6.49% 5.18% 4.30% 3.84% 6.25% -
ROE 12.46% 10.30% 12.12% 10.22% 8.43% 6.87% 12.33% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 675.02 637.83 661.53 649.63 639.32 599.57 655.32 1.99%
EPS 47.10 37.52 42.91 33.63 27.48 23.04 40.95 9.76%
DPS 36.00 0.00 35.00 20.00 30.00 0.00 40.00 -6.77%
NAPS 3.78 3.64 3.54 3.29 3.26 3.35 3.32 9.02%
Adjusted Per Share Value based on latest NOSH - 99,304
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 519.24 490.64 508.87 499.71 491.79 461.21 504.09 1.99%
EPS 36.24 28.85 33.01 25.86 21.13 17.71 31.50 9.78%
DPS 27.69 0.00 26.92 15.38 23.08 0.00 30.77 -6.78%
NAPS 2.9077 2.80 2.7231 2.5308 2.5077 2.5769 2.5538 9.02%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 4.45 4.60 4.29 3.87 4.39 4.82 4.50 -
P/RPS 0.66 0.72 0.65 0.60 0.69 0.80 0.69 -2.91%
P/EPS 9.45 12.27 10.00 11.51 15.98 20.93 10.99 -9.56%
EY 10.59 8.15 10.00 8.69 6.26 4.78 9.10 10.62%
DY 8.09 0.00 8.16 5.17 6.83 0.00 8.89 -6.08%
P/NAPS 1.18 1.26 1.21 1.18 1.35 1.44 1.36 -9.02%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/10/15 28/07/15 28/05/15 29/01/15 30/10/14 25/07/14 22/05/14 -
Price 4.81 4.70 4.25 3.91 4.37 5.02 4.65 -
P/RPS 0.71 0.74 0.64 0.60 0.68 0.84 0.71 0.00%
P/EPS 10.21 12.53 9.90 11.63 15.91 21.80 11.36 -6.86%
EY 9.79 7.98 10.10 8.60 6.29 4.59 8.81 7.27%
DY 7.48 0.00 8.24 5.12 6.86 0.00 8.60 -8.87%
P/NAPS 1.27 1.29 1.20 1.19 1.34 1.50 1.40 -6.28%

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