[PERSTIM] YoY 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- 1.34%
YoY- 1590.27%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 155,298 204,264 225,468 210,919 281,318 176,663 177,106 -2.16%
PBT 9,983 9,121 19,622 28,107 2,985 11,161 17,990 -9.34%
Tax -1,452 -1,127 -5,608 -7,435 -1,762 -1,100 -2,631 -9.42%
NP 8,531 7,994 14,014 20,672 1,223 10,061 15,359 -9.32%
-
NP to SH 8,531 7,994 14,014 20,672 1,223 10,061 15,359 -9.32%
-
Tax Rate 14.54% 12.36% 28.58% 26.45% 59.03% 9.86% 14.62% -
Total Cost 146,767 196,270 211,454 190,247 280,095 166,602 161,747 -1.60%
-
Net Worth 307,844 314,794 314,843 275,030 236,645 230,419 200,649 7.38%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 307,844 314,794 314,843 275,030 236,645 230,419 200,649 7.38%
NOSH 99,304 99,304 99,319 99,289 99,430 99,318 99,331 -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 5.49% 3.91% 6.22% 9.80% 0.43% 5.70% 8.67% -
ROE 2.77% 2.54% 4.45% 7.52% 0.52% 4.37% 7.65% -
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 156.39 205.69 227.01 212.43 282.93 177.87 178.30 -2.15%
EPS 8.59 8.05 14.11 20.82 1.23 10.13 15.47 -9.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 120.30 158.23 174.65 163.38 217.91 136.85 137.19 -2.16%
EPS 6.61 6.19 10.86 16.01 0.95 7.79 11.90 -9.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3846 2.4385 2.4388 2.1304 1.8331 1.7849 1.5543 7.38%
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 1.98 1.82 2.21 1.48 0.80 1.70 1.46 5.20%
P/EPS 35.97 46.46 35.51 15.08 184.55 29.81 16.82 13.49%
EY 2.78 2.15 2.82 6.63 0.54 3.35 5.95 -11.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 1.96 1.90 2.19 1.66 0.81 1.65 1.68 2.60%
P/EPS 35.74 48.45 35.29 16.91 186.99 28.92 19.40 10.70%
EY 2.80 2.06 2.83 5.91 0.53 3.46 5.15 -9.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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