[PERSTIM] QoQ Quarter Result on 30-Jun-2012 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
19-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -61.15%
YoY- -87.76%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 148,475 155,298 166,872 184,873 179,241 204,264 203,497 -18.93%
PBT 14,547 9,983 5,904 2,078 4,407 9,121 9,898 29.23%
Tax -3,616 -1,452 -862 -274 237 -1,127 -2,084 44.34%
NP 10,931 8,531 5,042 1,804 4,644 7,994 7,814 25.05%
-
NP to SH 10,931 8,531 5,042 1,804 4,644 7,994 11,729 -4.58%
-
Tax Rate 24.86% 14.54% 14.60% 13.19% -5.38% 12.36% 21.05% -
Total Cost 137,544 146,767 161,830 183,069 174,597 196,270 195,683 -20.92%
-
Net Worth 318,768 307,844 308,837 322,740 317,775 314,794 485,851 -24.47%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 26,315 - 13,406 - 19,860 - 29,806 -7.96%
Div Payout % 240.74% - 265.89% - 427.67% - 254.13% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 318,768 307,844 308,837 322,740 317,775 314,794 485,851 -24.47%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 149,034 -23.69%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.36% 5.49% 3.02% 0.98% 2.59% 3.91% 3.84% -
ROE 3.43% 2.77% 1.63% 0.56% 1.46% 2.54% 2.41% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 149.51 156.39 168.04 186.17 180.50 205.69 136.54 6.23%
EPS 11.01 8.59 5.08 1.82 4.68 8.05 7.87 25.06%
DPS 26.50 0.00 13.50 0.00 20.00 0.00 20.00 20.61%
NAPS 3.21 3.10 3.11 3.25 3.20 3.17 3.26 -1.02%
Adjusted Per Share Value based on latest NOSH - 99,304
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 115.01 120.30 129.26 143.21 138.84 158.23 157.63 -18.93%
EPS 8.47 6.61 3.91 1.40 3.60 6.19 9.09 -4.59%
DPS 20.38 0.00 10.38 0.00 15.38 0.00 23.09 -7.97%
NAPS 2.4692 2.3846 2.3923 2.50 2.4615 2.4385 3.7635 -24.47%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.09 3.09 3.05 3.60 3.61 3.74 3.60 -
P/RPS 2.07 1.98 1.82 1.93 2.00 1.82 2.64 -14.95%
P/EPS 28.07 35.97 60.07 198.17 77.19 46.46 45.74 -27.76%
EY 3.56 2.78 1.66 0.50 1.30 2.15 2.19 38.21%
DY 8.58 0.00 4.43 0.00 5.54 0.00 5.56 33.50%
P/NAPS 0.96 1.00 0.98 1.11 1.13 1.18 1.10 -8.66%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 30/01/13 06/11/12 19/07/12 24/05/12 30/01/12 02/11/11 -
Price 3.59 3.07 3.20 3.77 3.45 3.90 3.88 -
P/RPS 2.40 1.96 1.90 2.03 1.91 1.90 2.84 -10.60%
P/EPS 32.61 35.74 63.03 207.53 73.77 48.45 49.30 -24.06%
EY 3.07 2.80 1.59 0.48 1.36 2.06 2.03 31.72%
DY 7.38 0.00 4.22 0.00 5.80 0.00 5.15 27.07%
P/NAPS 1.12 0.99 1.03 1.16 1.08 1.23 1.19 -3.95%

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