[PERSTIM] QoQ Quarter Result on 30-Jun-2009 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
27-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -24.92%
YoY- -4.55%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 210,417 210,919 204,375 193,866 238,217 281,318 247,877 -10.35%
PBT 34,394 28,107 25,449 12,019 13,821 2,985 9,304 139.26%
Tax -7,769 -7,435 -5,051 -2,117 -632 -1,762 -1,838 161.65%
NP 26,625 20,672 20,398 9,902 13,189 1,223 7,466 133.59%
-
NP to SH 26,625 20,672 20,398 9,902 13,189 1,223 7,466 133.59%
-
Tax Rate 22.59% 26.45% 19.85% 17.61% 4.57% 59.03% 19.75% -
Total Cost 183,792 190,247 183,977 183,964 225,028 280,095 240,411 -16.40%
-
Net Worth 294,950 275,030 269,126 259,219 252,259 236,645 249,197 11.90%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 26,813 - 13,406 - 9,931 - 9,928 94.05%
Div Payout % 100.71% - 65.73% - 75.30% - 132.98% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 294,950 275,030 269,126 259,219 252,259 236,645 249,197 11.90%
NOSH 99,309 99,289 99,308 99,317 99,314 99,430 99,281 0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.65% 9.80% 9.98% 5.11% 5.54% 0.43% 3.01% -
ROE 9.03% 7.52% 7.58% 3.82% 5.23% 0.52% 3.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 211.88 212.43 205.80 195.20 239.86 282.93 249.67 -10.37%
EPS 26.81 20.82 20.54 9.97 13.28 1.23 7.52 133.55%
DPS 27.00 0.00 13.50 0.00 10.00 0.00 10.00 94.01%
NAPS 2.97 2.77 2.71 2.61 2.54 2.38 2.51 11.88%
Adjusted Per Share Value based on latest NOSH - 99,317
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 162.99 163.38 158.31 150.17 184.53 217.91 192.01 -10.35%
EPS 20.62 16.01 15.80 7.67 10.22 0.95 5.78 133.65%
DPS 20.77 0.00 10.39 0.00 7.69 0.00 7.69 94.06%
NAPS 2.2847 2.1304 2.0847 2.008 1.954 1.8331 1.9303 11.90%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.98 3.14 2.61 2.40 1.82 2.27 2.58 -
P/RPS 1.88 1.48 1.27 1.23 0.76 0.80 1.03 49.40%
P/EPS 14.85 15.08 12.71 24.07 13.70 184.55 34.31 -42.81%
EY 6.74 6.63 7.87 4.15 7.30 0.54 2.91 75.14%
DY 6.78 0.00 5.17 0.00 5.49 0.00 3.88 45.12%
P/NAPS 1.34 1.13 0.96 0.92 0.72 0.95 1.03 19.19%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 28/01/10 05/11/09 27/07/09 26/05/09 11/02/09 05/11/08 -
Price 4.07 3.52 2.69 2.63 2.12 2.30 2.15 -
P/RPS 1.92 1.66 1.31 1.35 0.88 0.81 0.86 70.90%
P/EPS 15.18 16.91 13.10 26.38 15.96 186.99 28.59 -34.45%
EY 6.59 5.91 7.64 3.79 6.26 0.53 3.50 52.53%
DY 6.63 0.00 5.02 0.00 4.72 0.00 4.65 26.70%
P/NAPS 1.37 1.27 0.99 1.01 0.83 0.97 0.86 36.43%

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