[PERSTIM] YoY Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 73.53%
YoY- -24.17%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 743,385 656,927 650,762 655,518 801,014 853,350 819,577 -1.61%
PBT 64,232 57,186 50,747 32,888 41,349 83,548 99,969 -7.10%
Tax -13,299 -14,573 -10,081 -6,204 -6,161 -17,631 -22,372 -8.29%
NP 50,933 42,613 40,666 26,684 35,188 65,917 77,597 -6.77%
-
NP to SH 50,933 42,613 40,666 26,684 35,188 65,917 77,597 -6.77%
-
Tax Rate 20.70% 25.48% 19.87% 18.86% 14.90% 21.10% 22.38% -
Total Cost 692,452 614,314 610,096 628,834 765,826 787,433 741,980 -1.14%
-
Net Worth 367,427 351,538 329,691 318,768 317,775 313,795 294,936 3.72%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 37,735 34,756 39,721 39,721 39,721 39,721 40,218 -1.05%
Div Payout % 74.09% 81.56% 97.68% 148.86% 112.88% 60.26% 51.83% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 367,427 351,538 329,691 318,768 317,775 313,795 294,936 3.72%
NOSH 99,304 99,304 99,304 99,304 99,304 99,302 99,305 -0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.85% 6.49% 6.25% 4.07% 4.39% 7.72% 9.47% -
ROE 13.86% 12.12% 12.33% 8.37% 11.07% 21.01% 26.31% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 748.59 661.53 655.32 660.11 806.62 859.34 825.31 -1.61%
EPS 51.29 42.91 40.95 26.87 35.43 66.38 78.14 -6.77%
DPS 38.00 35.00 40.00 40.00 40.00 40.00 40.50 -1.05%
NAPS 3.70 3.54 3.32 3.21 3.20 3.16 2.97 3.72%
Adjusted Per Share Value based on latest NOSH - 99,304
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 575.84 508.87 504.09 507.78 620.48 661.02 634.86 -1.61%
EPS 39.45 33.01 31.50 20.67 27.26 51.06 60.11 -6.77%
DPS 29.23 26.92 30.77 30.77 30.77 30.77 31.15 -1.05%
NAPS 2.8462 2.7231 2.5538 2.4692 2.4615 2.4307 2.2846 3.72%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 5.66 4.29 4.50 3.09 3.61 4.75 3.98 -
P/RPS 0.76 0.65 0.69 0.47 0.45 0.55 0.48 7.95%
P/EPS 11.04 10.00 10.99 11.50 10.19 7.16 5.09 13.76%
EY 9.06 10.00 9.10 8.70 9.82 13.97 19.63 -12.08%
DY 6.71 8.16 8.89 12.94 11.08 8.42 10.18 -6.70%
P/NAPS 1.53 1.21 1.36 0.96 1.13 1.50 1.34 2.23%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 22/05/14 28/05/13 24/05/12 26/05/11 26/05/10 -
Price 5.90 4.25 4.65 3.59 3.45 5.17 4.07 -
P/RPS 0.79 0.64 0.71 0.54 0.43 0.60 0.49 8.27%
P/EPS 11.50 9.90 11.36 13.36 9.74 7.79 5.21 14.09%
EY 8.69 10.10 8.81 7.48 10.27 12.84 19.20 -12.36%
DY 6.44 8.24 8.60 11.14 11.59 7.74 9.95 -6.98%
P/NAPS 1.59 1.20 1.40 1.12 1.08 1.64 1.37 2.51%

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