[PERSTIM] QoQ Quarter Result on 30-Sep-2009 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
05-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 106.0%
YoY- 173.21%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 202,233 210,417 210,919 204,375 193,866 238,217 281,318 -19.80%
PBT 30,332 34,394 28,107 25,449 12,019 13,821 2,985 371.13%
Tax -6,078 -7,769 -7,435 -5,051 -2,117 -632 -1,762 128.81%
NP 24,254 26,625 20,672 20,398 9,902 13,189 1,223 636.68%
-
NP to SH 24,254 26,625 20,672 20,398 9,902 13,189 1,223 636.68%
-
Tax Rate 20.04% 22.59% 26.45% 19.85% 17.61% 4.57% 59.03% -
Total Cost 177,979 183,792 190,247 183,977 183,964 225,028 280,095 -26.15%
-
Net Worth 319,811 294,950 275,030 269,126 259,219 252,259 236,645 22.30%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 26,813 - 13,406 - 9,931 - -
Div Payout % - 100.71% - 65.73% - 75.30% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 319,811 294,950 275,030 269,126 259,219 252,259 236,645 22.30%
NOSH 99,320 99,309 99,289 99,308 99,317 99,314 99,430 -0.07%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.99% 12.65% 9.80% 9.98% 5.11% 5.54% 0.43% -
ROE 7.58% 9.03% 7.52% 7.58% 3.82% 5.23% 0.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 203.62 211.88 212.43 205.80 195.20 239.86 282.93 -19.73%
EPS 24.42 26.81 20.82 20.54 9.97 13.28 1.23 637.23%
DPS 0.00 27.00 0.00 13.50 0.00 10.00 0.00 -
NAPS 3.22 2.97 2.77 2.71 2.61 2.54 2.38 22.39%
Adjusted Per Share Value based on latest NOSH - 99,308
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 156.65 162.99 163.38 158.31 150.17 184.53 217.91 -19.80%
EPS 18.79 20.62 16.01 15.80 7.67 10.22 0.95 635.37%
DPS 0.00 20.77 0.00 10.39 0.00 7.69 0.00 -
NAPS 2.4773 2.2847 2.1304 2.0847 2.008 1.954 1.8331 22.30%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.90 3.98 3.14 2.61 2.40 1.82 2.27 -
P/RPS 2.41 1.88 1.48 1.27 1.23 0.76 0.80 109.00%
P/EPS 20.07 14.85 15.08 12.71 24.07 13.70 184.55 -77.30%
EY 4.98 6.74 6.63 7.87 4.15 7.30 0.54 341.56%
DY 0.00 6.78 0.00 5.17 0.00 5.49 0.00 -
P/NAPS 1.52 1.34 1.13 0.96 0.92 0.72 0.95 36.91%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/07/10 26/05/10 28/01/10 05/11/09 27/07/09 26/05/09 11/02/09 -
Price 4.86 4.07 3.52 2.69 2.63 2.12 2.30 -
P/RPS 2.39 1.92 1.66 1.31 1.35 0.88 0.81 106.12%
P/EPS 19.90 15.18 16.91 13.10 26.38 15.96 186.99 -77.63%
EY 5.02 6.59 5.91 7.64 3.79 6.26 0.53 349.51%
DY 0.00 6.63 0.00 5.02 0.00 4.72 0.00 -
P/NAPS 1.51 1.37 1.27 0.99 1.01 0.83 0.97 34.42%

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