[PERSTIM] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
06-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 179.49%
YoY- -57.01%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 152,201 148,475 155,298 166,872 184,873 179,241 204,264 -17.82%
PBT 9,485 14,547 9,983 5,904 2,078 4,407 9,121 2.64%
Tax -1,731 -3,616 -1,452 -862 -274 237 -1,127 33.15%
NP 7,754 10,931 8,531 5,042 1,804 4,644 7,994 -2.01%
-
NP to SH 7,754 10,931 8,531 5,042 1,804 4,644 7,994 -2.01%
-
Tax Rate 18.25% 24.86% 14.54% 14.60% 13.19% -5.38% 12.36% -
Total Cost 144,447 137,544 146,767 161,830 183,069 174,597 196,270 -18.50%
-
Net Worth 328,698 318,768 307,844 308,837 322,740 317,775 314,794 2.92%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 26,315 - 13,406 - 19,860 - -
Div Payout % - 240.74% - 265.89% - 427.67% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 328,698 318,768 307,844 308,837 322,740 317,775 314,794 2.92%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.09% 7.36% 5.49% 3.02% 0.98% 2.59% 3.91% -
ROE 2.36% 3.43% 2.77% 1.63% 0.56% 1.46% 2.54% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 153.27 149.51 156.39 168.04 186.17 180.50 205.69 -17.82%
EPS 7.81 11.01 8.59 5.08 1.82 4.68 8.05 -1.99%
DPS 0.00 26.50 0.00 13.50 0.00 20.00 0.00 -
NAPS 3.31 3.21 3.10 3.11 3.25 3.20 3.17 2.92%
Adjusted Per Share Value based on latest NOSH - 99,304
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 117.90 115.01 120.30 129.26 143.21 138.84 158.23 -17.82%
EPS 6.01 8.47 6.61 3.91 1.40 3.60 6.19 -1.94%
DPS 0.00 20.38 0.00 10.38 0.00 15.38 0.00 -
NAPS 2.5462 2.4692 2.3846 2.3923 2.50 2.4615 2.4385 2.92%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.68 3.09 3.09 3.05 3.60 3.61 3.74 -
P/RPS 2.40 2.07 1.98 1.82 1.93 2.00 1.82 20.27%
P/EPS 47.13 28.07 35.97 60.07 198.17 77.19 46.46 0.95%
EY 2.12 3.56 2.78 1.66 0.50 1.30 2.15 -0.93%
DY 0.00 8.58 0.00 4.43 0.00 5.54 0.00 -
P/NAPS 1.11 0.96 1.00 0.98 1.11 1.13 1.18 -3.99%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 25/07/13 28/05/13 30/01/13 06/11/12 19/07/12 24/05/12 30/01/12 -
Price 3.97 3.59 3.07 3.20 3.77 3.45 3.90 -
P/RPS 2.59 2.40 1.96 1.90 2.03 1.91 1.90 22.96%
P/EPS 50.84 32.61 35.74 63.03 207.53 73.77 48.45 3.26%
EY 1.97 3.07 2.80 1.59 0.48 1.36 2.06 -2.93%
DY 0.00 7.38 0.00 4.22 0.00 5.80 0.00 -
P/NAPS 1.20 1.12 0.99 1.03 1.16 1.08 1.23 -1.63%

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