[PERSTIM] QoQ Quarter Result on 31-Mar-2014 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -33.17%
YoY- -21.33%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 166,393 168,588 148,851 155,220 172,183 171,158 152,201 6.10%
PBT 15,039 10,298 7,350 11,066 16,035 14,161 9,485 35.85%
Tax -3,638 -2,374 -1,634 -2,467 -3,168 -2,715 -1,731 63.85%
NP 11,401 7,924 5,716 8,599 12,867 11,446 7,754 29.21%
-
NP to SH 11,401 7,924 5,716 8,599 12,867 11,446 7,754 29.21%
-
Tax Rate 24.19% 23.05% 22.23% 22.29% 19.76% 19.17% 18.25% -
Total Cost 154,992 160,664 143,135 146,621 159,316 159,712 144,447 4.79%
-
Net Worth 326,712 323,733 332,670 329,691 321,747 323,733 328,698 -0.40%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 14,895 - 19,860 - 19,860 - -
Div Payout % - 187.98% - 230.97% - 173.52% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 326,712 323,733 332,670 329,691 321,747 323,733 328,698 -0.40%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.85% 4.70% 3.84% 5.54% 7.47% 6.69% 5.09% -
ROE 3.49% 2.45% 1.72% 2.61% 4.00% 3.54% 2.36% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 167.56 169.77 149.89 156.31 173.39 172.36 153.27 6.10%
EPS 11.48 7.98 5.76 8.66 12.96 11.53 7.81 29.18%
DPS 0.00 15.00 0.00 20.00 0.00 20.00 0.00 -
NAPS 3.29 3.26 3.35 3.32 3.24 3.26 3.31 -0.40%
Adjusted Per Share Value based on latest NOSH - 99,304
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 128.89 130.59 115.30 120.24 133.38 132.58 117.90 6.10%
EPS 8.83 6.14 4.43 6.66 9.97 8.87 6.01 29.14%
DPS 0.00 11.54 0.00 15.38 0.00 15.38 0.00 -
NAPS 2.5308 2.5077 2.5769 2.5538 2.4923 2.5077 2.5462 -0.40%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.87 4.39 4.82 4.50 3.94 3.63 3.68 -
P/RPS 2.31 2.59 3.22 2.88 2.27 2.11 2.40 -2.50%
P/EPS 33.71 55.02 83.74 51.97 30.41 31.49 47.13 -19.97%
EY 2.97 1.82 1.19 1.92 3.29 3.18 2.12 25.12%
DY 0.00 3.42 0.00 4.44 0.00 5.51 0.00 -
P/NAPS 1.18 1.35 1.44 1.36 1.22 1.11 1.11 4.14%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 29/01/15 30/10/14 25/07/14 22/05/14 28/01/14 29/10/13 25/07/13 -
Price 3.91 4.37 5.02 4.65 3.88 3.62 3.97 -
P/RPS 2.33 2.57 3.35 2.97 2.24 2.10 2.59 -6.79%
P/EPS 34.06 54.77 87.21 53.70 29.95 31.41 50.84 -23.37%
EY 2.94 1.83 1.15 1.86 3.34 3.18 1.97 30.49%
DY 0.00 3.43 0.00 4.30 0.00 5.52 0.00 -
P/NAPS 1.19 1.34 1.50 1.40 1.20 1.11 1.20 -0.55%

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