[PERSTIM] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
02-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -6.39%
YoY- 49.87%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 646,718 703,490 835,018 837,930 796,482 932,422 746,556 -2.36%
PBT 47,292 15,964 55,644 113,372 74,936 45,872 54,232 -2.25%
Tax -8,892 -2,272 -10,542 -22,552 -14,336 -10,912 -3,286 18.02%
NP 38,400 13,692 45,102 90,820 60,600 34,960 50,946 -4.59%
-
NP to SH 38,400 13,692 55,418 90,820 60,600 34,960 50,946 -4.59%
-
Tax Rate 18.80% 14.23% 18.95% 19.89% 19.13% 23.79% 6.06% -
Total Cost 608,318 689,798 789,916 747,110 735,882 897,462 695,610 -2.20%
-
Net Worth 323,733 308,837 397,760 312,795 269,134 249,322 229,405 5.90%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 39,721 26,812 48,804 31,776 26,814 19,866 19,861 12.23%
Div Payout % 103.44% 195.82% 88.07% 34.99% 44.25% 56.83% 38.99% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 323,733 308,837 397,760 312,795 269,134 249,322 229,405 5.90%
NOSH 99,304 99,304 122,012 99,300 99,311 99,331 99,309 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.94% 1.95% 5.40% 10.84% 7.61% 3.75% 6.82% -
ROE 11.86% 4.43% 13.93% 29.03% 22.52% 14.02% 22.21% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 651.25 708.42 684.37 843.83 802.00 938.69 751.74 -2.36%
EPS 38.66 13.78 45.42 91.46 61.02 35.92 51.30 -4.60%
DPS 40.00 27.00 40.00 32.00 27.00 20.00 20.00 12.23%
NAPS 3.26 3.11 3.26 3.15 2.71 2.51 2.31 5.90%
Adjusted Per Share Value based on latest NOSH - 99,323
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 500.96 544.94 646.82 649.07 616.97 722.27 578.29 -2.36%
EPS 29.75 10.61 42.93 70.35 46.94 27.08 39.46 -4.59%
DPS 30.77 20.77 37.81 24.61 20.77 15.39 15.39 12.22%
NAPS 2.5077 2.3923 3.0811 2.423 2.0848 1.9313 1.777 5.90%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.63 3.05 3.60 5.00 2.61 2.58 3.42 -
P/RPS 0.56 0.43 0.53 0.59 0.33 0.27 0.45 3.70%
P/EPS 9.39 22.12 7.93 5.47 4.28 7.33 6.67 5.86%
EY 10.65 4.52 12.62 18.29 23.38 13.64 15.00 -5.54%
DY 11.02 8.85 11.11 6.40 10.34 7.75 5.85 11.12%
P/NAPS 1.11 0.98 1.10 1.59 0.96 1.03 1.48 -4.67%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/10/13 06/11/12 02/11/11 02/11/10 05/11/09 05/11/08 30/10/07 -
Price 3.62 3.20 3.88 5.05 2.69 2.15 3.46 -
P/RPS 0.56 0.45 0.57 0.60 0.34 0.23 0.46 3.32%
P/EPS 9.36 23.21 8.54 5.52 4.41 6.11 6.74 5.62%
EY 10.68 4.31 11.71 18.11 22.68 16.37 14.83 -5.31%
DY 11.05 8.44 10.31 6.34 10.04 9.30 5.78 11.39%
P/NAPS 1.11 1.03 1.19 1.60 0.99 0.86 1.50 -4.89%

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