[PERSTIM] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 68.22%
YoY- 167.39%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 507,043 621,773 644,433 609,160 747,529 549,941 478,930 0.95%
PBT 17,965 36,943 76,308 65,575 25,921 38,277 41,976 -13.17%
Tax -2,588 -6,398 -16,884 -14,603 -6,858 -2,743 -7,052 -15.37%
NP 15,377 30,545 59,424 50,972 19,063 35,534 34,924 -12.76%
-
NP to SH 15,377 30,545 59,424 50,972 19,063 35,534 34,924 -12.76%
-
Tax Rate 14.41% 17.32% 22.13% 22.27% 26.46% 7.17% 16.80% -
Total Cost 491,666 591,228 585,009 558,188 728,466 514,407 444,006 1.71%
-
Net Worth 307,844 314,784 314,796 275,068 236,301 230,404 200,587 7.39%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 13,406 19,860 15,888 13,405 9,928 9,931 7,944 9.10%
Div Payout % 87.18% 65.02% 26.74% 26.30% 52.08% 27.95% 22.75% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 307,844 314,784 314,796 275,068 236,301 230,404 200,587 7.39%
NOSH 99,304 99,301 99,304 99,302 99,286 99,312 99,300 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.03% 4.91% 9.22% 8.37% 2.55% 6.46% 7.29% -
ROE 5.00% 9.70% 18.88% 18.53% 8.07% 15.42% 17.41% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 510.59 626.15 648.94 613.44 752.90 553.75 482.30 0.95%
EPS 15.48 30.76 59.84 51.33 19.20 35.78 35.17 -12.77%
DPS 13.50 20.00 16.00 13.50 10.00 10.00 8.00 9.10%
NAPS 3.10 3.17 3.17 2.77 2.38 2.32 2.02 7.39%
Adjusted Per Share Value based on latest NOSH - 99,289
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 392.43 481.22 498.76 471.46 578.55 425.63 370.67 0.95%
EPS 11.90 23.64 45.99 39.45 14.75 27.50 27.03 -12.76%
DPS 10.38 15.37 12.30 10.38 7.68 7.69 6.15 9.10%
NAPS 2.3826 2.4363 2.4364 2.1289 1.8289 1.7832 1.5525 7.39%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.09 3.74 5.01 3.14 2.27 3.02 2.60 -
P/RPS 0.61 0.60 0.77 0.51 0.30 0.55 0.54 2.05%
P/EPS 19.96 12.16 8.37 6.12 11.82 8.44 7.39 17.99%
EY 5.01 8.22 11.94 16.35 8.46 11.85 13.53 -15.24%
DY 4.37 5.35 3.19 4.30 4.41 3.31 3.08 5.99%
P/NAPS 1.00 1.18 1.58 1.13 0.95 1.30 1.29 -4.15%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/01/13 30/01/12 26/01/11 28/01/10 11/02/09 29/01/08 26/01/07 -
Price 3.07 3.90 4.98 3.52 2.30 2.93 3.00 -
P/RPS 0.60 0.62 0.77 0.57 0.31 0.53 0.62 -0.54%
P/EPS 19.83 12.68 8.32 6.86 11.98 8.19 8.53 15.08%
EY 5.04 7.89 12.02 14.58 8.35 12.21 11.72 -13.10%
DY 4.40 5.13 3.21 3.84 4.35 3.41 2.67 8.67%
P/NAPS 0.99 1.23 1.57 1.27 0.97 1.26 1.49 -6.58%

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