[PERSTIM] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
27-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 22.81%
YoY- -4.55%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 739,492 856,048 808,932 775,464 873,336 733,396 576,976 4.21%
PBT 8,312 71,696 121,288 48,076 54,528 63,116 39,380 -22.81%
Tax -1,096 -12,748 -24,272 -8,468 -13,032 -4,464 -7,584 -27.53%
NP 7,216 58,948 97,016 39,608 41,496 58,652 31,796 -21.88%
-
NP to SH 7,216 58,948 97,016 39,608 41,496 58,652 31,796 -21.88%
-
Tax Rate 13.19% 17.78% 20.01% 17.61% 23.90% 7.07% 19.26% -
Total Cost 732,276 797,100 711,916 735,856 831,840 674,744 545,180 5.03%
-
Net Worth 322,740 329,695 319,811 259,219 245,203 228,333 187,795 9.43%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 322,740 329,695 319,811 259,219 245,203 228,333 187,795 9.43%
NOSH 99,304 99,305 99,320 99,317 99,272 99,275 99,362 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.98% 6.89% 11.99% 5.11% 4.75% 8.00% 5.51% -
ROE 2.24% 17.88% 30.34% 15.28% 16.92% 25.69% 16.93% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 744.67 862.03 814.47 780.79 879.73 738.75 580.68 4.22%
EPS 7.28 59.36 97.68 39.88 41.80 59.08 32.00 -21.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.25 3.32 3.22 2.61 2.47 2.30 1.89 9.44%
Adjusted Per Share Value based on latest NOSH - 99,317
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 572.82 663.11 626.61 600.69 676.50 568.10 446.94 4.21%
EPS 5.59 45.66 75.15 30.68 32.14 45.43 24.63 -21.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.50 2.5539 2.4773 2.008 1.8994 1.7687 1.4547 9.43%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.60 4.00 4.90 2.40 2.70 3.38 2.25 -
P/RPS 0.48 0.46 0.60 0.31 0.31 0.46 0.39 3.51%
P/EPS 49.54 6.74 5.02 6.02 6.46 5.72 7.03 38.42%
EY 2.02 14.84 19.93 16.62 15.48 17.48 14.22 -27.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.20 1.52 0.92 1.09 1.47 1.19 -1.15%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 19/07/12 26/07/11 27/07/10 27/07/09 21/07/08 17/07/07 14/07/06 -
Price 3.77 4.15 4.86 2.63 2.65 3.56 2.25 -
P/RPS 0.51 0.48 0.60 0.34 0.30 0.48 0.39 4.56%
P/EPS 51.88 6.99 4.98 6.59 6.34 6.03 7.03 39.48%
EY 1.93 14.30 20.10 15.16 15.77 16.60 14.22 -28.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.25 1.51 1.01 1.07 1.55 1.19 -0.42%

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