[PERSTIM] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 31.4%
YoY- -25.24%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 644,017 627,132 622,846 655,518 686,284 735,250 771,875 -11.34%
PBT 54,228 48,176 39,919 32,512 22,372 21,510 25,504 65.12%
Tax -11,230 -9,514 -7,661 -6,204 -2,351 -2,026 -3,248 128.13%
NP 42,998 38,662 32,258 26,308 20,021 19,484 22,256 54.93%
-
NP to SH 42,998 38,662 32,258 26,308 20,021 19,484 22,256 54.93%
-
Tax Rate 20.71% 19.75% 19.19% 19.08% 10.51% 9.42% 12.74% -
Total Cost 601,019 588,470 590,588 629,210 666,263 715,766 749,619 -13.66%
-
Net Worth 321,747 323,733 328,698 318,768 307,844 308,837 322,740 -0.20%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 46,176 46,176 39,721 39,721 33,267 33,267 49,667 -4.72%
Div Payout % 107.39% 119.44% 123.14% 150.99% 166.16% 170.74% 223.17% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 321,747 323,733 328,698 318,768 307,844 308,837 322,740 -0.20%
NOSH 99,304 99,304 99,304 99,304 99,304 99,304 99,304 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.68% 6.16% 5.18% 4.01% 2.92% 2.65% 2.88% -
ROE 13.36% 11.94% 9.81% 8.25% 6.50% 6.31% 6.90% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 648.53 631.52 627.21 660.11 691.09 740.40 777.28 -11.34%
EPS 43.30 38.93 32.48 26.49 20.16 19.62 22.41 54.94%
DPS 46.50 46.50 40.00 40.00 33.50 33.50 50.02 -4.73%
NAPS 3.24 3.26 3.31 3.21 3.10 3.11 3.25 -0.20%
Adjusted Per Share Value based on latest NOSH - 99,304
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 498.87 485.79 482.47 507.78 531.61 569.54 597.91 -11.34%
EPS 33.31 29.95 24.99 20.38 15.51 15.09 17.24 54.94%
DPS 35.77 35.77 30.77 30.77 25.77 25.77 38.47 -4.72%
NAPS 2.4923 2.5077 2.5462 2.4692 2.3846 2.3923 2.50 -0.20%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.94 3.63 3.68 3.09 3.09 3.05 3.60 -
P/RPS 0.61 0.57 0.59 0.47 0.45 0.41 0.46 20.64%
P/EPS 9.10 9.32 11.33 11.66 15.33 15.55 16.06 -31.45%
EY 10.99 10.73 8.83 8.57 6.52 6.43 6.23 45.84%
DY 11.80 12.81 10.87 12.94 10.84 10.98 13.89 -10.27%
P/NAPS 1.22 1.11 1.11 0.96 1.00 0.98 1.11 6.48%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/01/14 29/10/13 25/07/13 28/05/13 30/01/13 06/11/12 19/07/12 -
Price 3.88 3.62 3.97 3.59 3.07 3.20 3.77 -
P/RPS 0.60 0.57 0.63 0.54 0.44 0.43 0.49 14.41%
P/EPS 8.96 9.30 12.22 13.55 15.23 16.31 16.82 -34.21%
EY 11.16 10.75 8.18 7.38 6.57 6.13 5.94 52.08%
DY 11.98 12.85 10.08 11.14 10.91 10.47 13.27 -6.57%
P/NAPS 1.20 1.11 1.20 1.12 0.99 1.03 1.16 2.27%

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