[PERSTIM] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
30-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 10.23%
YoY- -48.6%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 351,745 184,873 801,014 621,773 417,509 214,012 853,350 -44.52%
PBT 7,982 2,078 41,349 36,943 27,822 17,924 83,548 -79.01%
Tax -1,136 -274 -6,161 -6,398 -5,271 -3,187 -17,631 -83.84%
NP 6,846 1,804 35,188 30,545 22,551 14,737 65,917 -77.81%
-
NP to SH 6,846 1,804 35,188 30,545 27,709 14,737 65,917 -77.81%
-
Tax Rate 14.23% 13.19% 14.90% 17.32% 18.95% 17.78% 21.10% -
Total Cost 344,899 183,069 765,826 591,228 394,958 199,275 787,433 -42.23%
-
Net Worth 308,837 322,740 317,775 314,784 397,760 329,695 313,795 -1.05%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 13,406 - 39,721 19,860 24,402 - 39,721 -51.42%
Div Payout % 195.82% - 112.88% 65.02% 88.07% - 60.26% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 308,837 322,740 317,775 314,784 397,760 329,695 313,795 -1.05%
NOSH 99,304 99,304 99,304 99,301 122,012 99,305 99,302 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.95% 0.98% 4.39% 4.91% 5.40% 6.89% 7.72% -
ROE 2.22% 0.56% 11.07% 9.70% 6.97% 4.47% 21.01% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 354.21 186.17 806.62 626.15 342.19 215.51 859.34 -44.52%
EPS 6.89 1.82 35.43 30.76 22.71 14.84 66.38 -77.82%
DPS 13.50 0.00 40.00 20.00 20.00 0.00 40.00 -51.42%
NAPS 3.11 3.25 3.20 3.17 3.26 3.32 3.16 -1.05%
Adjusted Per Share Value based on latest NOSH - 99,304
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 272.47 143.21 620.48 481.64 323.41 165.78 661.02 -44.52%
EPS 5.30 1.40 27.26 23.66 21.46 11.42 51.06 -77.82%
DPS 10.38 0.00 30.77 15.38 18.90 0.00 30.77 -51.44%
NAPS 2.3923 2.50 2.4615 2.4384 3.0811 2.5539 2.4307 -1.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.05 3.60 3.61 3.74 3.60 4.00 4.75 -
P/RPS 0.86 1.93 0.45 0.60 1.05 1.86 0.55 34.60%
P/EPS 44.24 198.17 10.19 12.16 15.85 26.95 7.16 235.60%
EY 2.26 0.50 9.82 8.22 6.31 3.71 13.97 -70.21%
DY 4.43 0.00 11.08 5.35 5.56 0.00 8.42 -34.75%
P/NAPS 0.98 1.11 1.13 1.18 1.10 1.20 1.50 -24.64%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 06/11/12 19/07/12 24/05/12 30/01/12 02/11/11 26/07/11 26/05/11 -
Price 3.20 3.77 3.45 3.90 3.88 4.15 5.17 -
P/RPS 0.90 2.03 0.43 0.62 1.13 1.93 0.60 30.94%
P/EPS 46.42 207.53 9.74 12.68 17.08 27.96 7.79 227.61%
EY 2.15 0.48 10.27 7.89 5.85 3.58 12.84 -69.52%
DY 4.22 0.00 11.59 5.13 5.15 0.00 7.74 -33.18%
P/NAPS 1.03 1.16 1.08 1.23 1.19 1.25 1.64 -26.59%

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