[PERSTIM] YoY Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
30-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- -14.14%
YoY- -18.08%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,808,050 1,075,724 846,284 929,422 1,020,714 943,676 751,306 15.75%
PBT 93,122 42,892 66,186 51,652 62,858 15,886 64,788 6.23%
Tax -32,824 -10,220 -14,868 -11,708 -14,098 -3,184 -14,700 14.31%
NP 60,298 32,672 51,318 39,944 48,760 12,702 50,088 3.13%
-
NP to SH 60,298 32,672 51,318 39,944 48,760 12,702 50,088 3.13%
-
Tax Rate 35.25% 23.83% 22.46% 22.67% 22.43% 20.04% 22.69% -
Total Cost 1,747,752 1,043,052 794,966 889,478 971,954 930,974 701,218 16.43%
-
Net Worth 538,330 521,548 416,086 389,274 380,337 376,364 380,337 5.95%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 25,819 - - - - - 39,721 -6.92%
Div Payout % 42.82% - - - - - 79.30% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 538,330 521,548 416,086 389,274 380,337 376,364 380,337 5.95%
NOSH 129,096 129,096 99,304 99,304 99,304 99,304 99,304 4.46%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 3.33% 3.04% 6.06% 4.30% 4.78% 1.35% 6.67% -
ROE 11.20% 6.26% 12.33% 10.26% 12.82% 3.37% 13.17% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 1,400.55 833.27 852.21 935.93 1,027.86 950.28 756.57 10.80%
EPS 46.70 25.30 51.68 40.22 49.10 12.80 50.44 -1.27%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 40.00 -10.90%
NAPS 4.17 4.04 4.19 3.92 3.83 3.79 3.83 1.42%
Adjusted Per Share Value based on latest NOSH - 99,304
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 1,400.55 833.27 655.55 719.95 790.66 730.99 581.97 15.75%
EPS 46.70 25.30 39.75 30.94 37.77 9.84 38.80 3.13%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 30.77 -6.92%
NAPS 4.17 4.04 3.2231 3.0154 2.9462 2.9154 2.9462 5.95%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 4.28 4.07 3.80 4.49 4.84 5.72 6.13 -
P/RPS 0.31 0.49 0.45 0.48 0.47 0.60 0.81 -14.78%
P/EPS 9.16 16.08 7.35 11.16 9.86 44.72 12.15 -4.59%
EY 10.91 6.22 13.60 8.96 10.14 2.24 8.23 4.80%
DY 4.67 0.00 0.00 0.00 0.00 0.00 6.53 -5.43%
P/NAPS 1.03 1.01 0.91 1.15 1.26 1.51 1.60 -7.07%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 09/11/22 24/11/21 13/10/20 30/10/19 31/10/18 30/10/17 28/10/16 -
Price 4.28 3.75 3.22 4.53 4.65 5.70 6.40 -
P/RPS 0.31 0.45 0.38 0.48 0.45 0.60 0.85 -15.46%
P/EPS 9.16 14.82 6.23 11.26 9.47 44.56 12.69 -5.28%
EY 10.91 6.75 16.05 8.88 10.56 2.24 7.88 5.56%
DY 4.67 0.00 0.00 0.00 0.00 0.00 6.25 -4.73%
P/NAPS 1.03 0.93 0.77 1.16 1.21 1.50 1.67 -7.73%

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