[PERSTIM] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
26-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -12.76%
YoY- 16.58%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 660,722 676,057 829,030 859,244 812,213 996,705 733,254 -1.71%
PBT 52,908 23,953 49,257 101,744 87,433 34,561 51,036 0.60%
Tax -10,152 -3,450 -8,530 -22,512 -19,470 -9,144 -3,657 18.53%
NP 42,756 20,502 40,726 79,232 67,962 25,417 47,378 -1.69%
-
NP to SH 42,756 20,502 40,726 79,232 67,962 25,417 47,378 -1.69%
-
Tax Rate 19.19% 14.40% 17.32% 22.13% 22.27% 26.46% 7.17% -
Total Cost 617,966 655,554 788,304 780,012 744,250 971,288 685,876 -1.72%
-
Net Worth 321,747 307,844 314,784 314,796 275,068 236,301 230,404 5.71%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 26,481 17,874 26,480 21,185 17,874 13,238 13,241 12.23%
Div Payout % 61.94% 87.18% 65.02% 26.74% 26.30% 52.08% 27.95% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 321,747 307,844 314,784 314,796 275,068 236,301 230,404 5.71%
NOSH 99,304 99,304 99,301 99,304 99,302 99,286 99,312 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.47% 3.03% 4.91% 9.22% 8.37% 2.55% 6.46% -
ROE 13.29% 6.66% 12.94% 25.17% 24.71% 10.76% 20.56% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 665.35 680.79 834.87 865.26 817.92 1,003.87 738.33 -1.71%
EPS 43.05 20.64 41.01 79.79 68.44 25.60 47.71 -1.69%
DPS 26.67 18.00 26.67 21.33 18.00 13.33 13.33 12.24%
NAPS 3.24 3.10 3.17 3.17 2.77 2.38 2.32 5.71%
Adjusted Per Share Value based on latest NOSH - 99,319
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 511.37 523.24 641.63 665.02 628.62 771.40 567.51 -1.71%
EPS 33.09 15.87 31.52 61.32 52.60 19.67 36.67 -1.69%
DPS 20.50 13.83 20.49 16.40 13.83 10.25 10.25 12.23%
NAPS 2.4902 2.3826 2.4363 2.4364 2.1289 1.8289 1.7832 5.71%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.94 3.09 3.74 5.01 3.14 2.27 3.02 -
P/RPS 0.59 0.45 0.45 0.58 0.38 0.23 0.41 6.24%
P/EPS 9.15 14.97 9.12 6.28 4.59 8.87 6.33 6.32%
EY 10.93 6.68 10.97 15.93 21.80 11.28 15.80 -5.95%
DY 6.77 5.83 7.13 4.26 5.73 5.87 4.42 7.35%
P/NAPS 1.22 1.00 1.18 1.58 1.13 0.95 1.30 -1.05%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/01/14 30/01/13 30/01/12 26/01/11 28/01/10 11/02/09 29/01/08 -
Price 3.88 3.07 3.90 4.98 3.52 2.30 2.93 -
P/RPS 0.58 0.45 0.47 0.58 0.43 0.23 0.40 6.38%
P/EPS 9.01 14.87 9.51 6.24 5.14 8.98 6.14 6.59%
EY 11.10 6.73 10.52 16.02 19.44 11.13 16.28 -6.17%
DY 6.87 5.86 6.84 4.28 5.11 5.80 4.55 7.10%
P/NAPS 1.20 0.99 1.23 1.57 1.27 0.97 1.26 -0.80%

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