[PERSTIM] QoQ Quarter Result on 30-Jun-2015 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
28-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -46.92%
YoY- 62.89%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 199,507 208,717 176,813 158,348 173,095 166,393 168,588 11.86%
PBT 17,229 17,866 17,471 11,666 24,467 15,039 10,298 40.88%
Tax -4,011 -3,541 -3,392 -2,355 -6,927 -3,638 -2,374 41.81%
NP 13,218 14,325 14,079 9,311 17,540 11,401 7,924 40.60%
-
NP to SH 13,218 14,325 14,079 9,311 17,540 11,401 7,924 40.60%
-
Tax Rate 23.28% 19.82% 19.42% 20.19% 28.31% 24.19% 23.05% -
Total Cost 186,289 194,392 162,734 149,037 155,555 154,992 160,664 10.35%
-
Net Worth 367,427 366,434 375,371 361,469 351,538 326,712 323,733 8.79%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 19,860 - 17,874 - 19,860 - 14,895 21.12%
Div Payout % 150.26% - 126.96% - 113.23% - 187.98% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 367,427 366,434 375,371 361,469 351,538 326,712 323,733 8.79%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.63% 6.86% 7.96% 5.88% 10.13% 6.85% 4.70% -
ROE 3.60% 3.91% 3.75% 2.58% 4.99% 3.49% 2.45% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 200.90 210.18 178.05 159.46 174.31 167.56 169.77 11.86%
EPS 13.31 14.43 14.18 9.38 17.66 11.48 7.98 40.59%
DPS 20.00 0.00 18.00 0.00 20.00 0.00 15.00 21.12%
NAPS 3.70 3.69 3.78 3.64 3.54 3.29 3.26 8.79%
Adjusted Per Share Value based on latest NOSH - 99,304
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 154.54 161.68 136.96 122.66 134.08 128.89 130.59 11.86%
EPS 10.24 11.10 10.91 7.21 13.59 8.83 6.14 40.58%
DPS 15.38 0.00 13.85 0.00 15.38 0.00 11.54 21.08%
NAPS 2.8462 2.8385 2.9077 2.80 2.7231 2.5308 2.5077 8.79%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 5.66 5.50 4.45 4.60 4.29 3.87 4.39 -
P/RPS 2.82 2.62 2.50 2.88 2.46 2.31 2.59 5.83%
P/EPS 42.52 38.13 31.39 49.06 24.29 33.71 55.02 -15.77%
EY 2.35 2.62 3.19 2.04 4.12 2.97 1.82 18.55%
DY 3.53 0.00 4.04 0.00 4.66 0.00 3.42 2.13%
P/NAPS 1.53 1.49 1.18 1.26 1.21 1.18 1.35 8.69%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 28/01/16 27/10/15 28/07/15 28/05/15 29/01/15 30/10/14 -
Price 5.90 5.31 4.81 4.70 4.25 3.91 4.37 -
P/RPS 2.94 2.53 2.70 2.95 2.44 2.33 2.57 9.37%
P/EPS 44.33 36.81 33.93 50.13 24.06 34.06 54.77 -13.13%
EY 2.26 2.72 2.95 1.99 4.16 2.94 1.83 15.09%
DY 3.39 0.00 3.74 0.00 4.71 0.00 3.43 -0.77%
P/NAPS 1.59 1.44 1.27 1.29 1.20 1.19 1.34 12.06%

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