[PERSTIM] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 19.85%
YoY- 98.43%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 783,877 674,649 644,842 627,132 735,250 851,894 840,301 -1.15%
PBT 67,489 68,643 44,749 48,176 21,510 54,684 119,187 -9.03%
Tax -14,902 -16,312 -9,643 -9,514 -2,026 -11,626 -26,480 -9.12%
NP 52,587 52,331 35,106 38,662 19,484 43,058 92,707 -9.00%
-
NP to SH 52,587 52,331 35,106 38,662 19,484 43,058 85,327 -7.74%
-
Tax Rate 22.08% 23.76% 21.55% 19.75% 9.42% 21.26% 22.22% -
Total Cost 731,290 622,318 609,736 588,470 715,766 808,836 747,594 -0.36%
-
Net Worth 380,337 375,371 323,733 323,733 308,837 485,851 312,870 3.30%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 39,721 37,735 34,756 46,176 33,267 53,634 42,705 -1.19%
Div Payout % 75.54% 72.11% 99.00% 119.44% 170.74% 124.56% 50.05% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 380,337 375,371 323,733 323,733 308,837 485,851 312,870 3.30%
NOSH 99,304 99,304 99,304 99,304 99,304 149,034 99,323 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.71% 7.76% 5.44% 6.16% 2.65% 5.05% 11.03% -
ROE 13.83% 13.94% 10.84% 11.94% 6.31% 8.86% 27.27% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 789.37 679.37 649.36 631.52 740.40 571.61 846.02 -1.14%
EPS 52.96 52.70 35.35 38.93 19.62 28.89 85.91 -7.73%
DPS 40.00 38.00 35.00 46.50 33.50 35.99 43.00 -1.19%
NAPS 3.83 3.78 3.26 3.26 3.11 3.26 3.15 3.30%
Adjusted Per Share Value based on latest NOSH - 99,304
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 607.20 522.59 499.51 485.79 569.54 659.89 650.91 -1.15%
EPS 40.73 40.54 27.19 29.95 15.09 33.35 66.10 -7.74%
DPS 30.77 29.23 26.92 35.77 25.77 41.55 33.08 -1.19%
NAPS 2.9462 2.9077 2.5077 2.5077 2.3923 3.7635 2.4235 3.30%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 6.13 4.45 4.39 3.63 3.05 3.60 5.00 -
P/RPS 0.78 0.66 0.68 0.57 0.41 0.63 0.59 4.75%
P/EPS 11.58 8.44 12.42 9.32 15.55 12.46 5.82 12.13%
EY 8.64 11.84 8.05 10.73 6.43 8.03 17.18 -10.81%
DY 6.53 8.54 7.97 12.81 10.98 10.00 8.60 -4.48%
P/NAPS 1.60 1.18 1.35 1.11 0.98 1.10 1.59 0.10%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/10/16 27/10/15 30/10/14 29/10/13 06/11/12 02/11/11 02/11/10 -
Price 6.40 4.81 4.37 3.62 3.20 3.88 5.05 -
P/RPS 0.81 0.71 0.67 0.57 0.43 0.68 0.60 5.12%
P/EPS 12.09 9.13 12.36 9.30 16.31 13.43 5.88 12.75%
EY 8.27 10.96 8.09 10.75 6.13 7.45 17.01 -11.31%
DY 6.25 7.90 8.01 12.85 10.47 9.28 8.51 -5.00%
P/NAPS 1.67 1.27 1.34 1.11 1.03 1.19 1.60 0.71%

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