[PERSTIM] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
04-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 6.67%
YoY- 87.28%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 770,268 783,008 669,739 626,305 582,430 549,944 377,237 60.87%
PBT 44,568 52,128 51,190 42,404 38,210 33,056 23,224 54.36%
Tax -6,442 -7,908 -9,913 -11,648 -9,376 -9,276 -5,928 5.69%
NP 38,126 44,220 41,277 30,756 28,834 23,780 17,296 69.29%
-
NP to SH 38,126 44,220 41,277 30,756 28,834 23,780 17,296 69.29%
-
Tax Rate 14.45% 15.17% 19.37% 27.47% 24.54% 28.06% 25.53% -
Total Cost 732,142 738,788 628,462 595,549 553,596 526,164 359,941 60.46%
-
Net Worth 171,177 167,645 156,388 137,529 134,243 94,155 124,338 23.73%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 13,616 - 14,217 8,852 13,235 - 9,278 29.11%
Div Payout % 35.71% - 34.44% 28.78% 45.90% - 53.65% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 171,177 167,645 156,388 137,529 134,243 94,155 124,338 23.73%
NOSH 97,260 95,797 94,780 94,847 94,537 94,155 92,789 3.18%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.95% 5.65% 6.16% 4.91% 4.95% 4.32% 4.58% -
ROE 22.27% 26.38% 26.39% 22.36% 21.48% 25.26% 13.91% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 791.97 817.36 706.62 660.33 616.08 584.08 406.55 55.91%
EPS 39.20 46.16 43.55 32.43 30.50 25.24 18.64 64.07%
DPS 14.00 0.00 15.00 9.33 14.00 0.00 10.00 25.12%
NAPS 1.76 1.75 1.65 1.45 1.42 1.00 1.34 19.91%
Adjusted Per Share Value based on latest NOSH - 94,841
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 596.66 606.53 518.79 485.15 451.16 426.00 292.21 60.87%
EPS 29.53 34.25 31.97 23.82 22.34 18.42 13.40 69.26%
DPS 10.55 0.00 11.01 6.86 10.25 0.00 7.19 29.09%
NAPS 1.326 1.2986 1.2114 1.0653 1.0399 0.7293 0.9631 23.73%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.82 3.72 2.63 2.55 1.66 1.54 1.69 -
P/RPS 0.36 0.46 0.37 0.39 0.27 0.26 0.42 -9.75%
P/EPS 7.19 8.06 6.04 7.86 5.44 6.10 9.07 -14.33%
EY 13.90 12.41 16.56 12.72 18.37 16.40 11.03 16.65%
DY 4.96 0.00 5.70 3.66 8.43 0.00 5.92 -11.11%
P/NAPS 1.60 2.13 1.59 1.76 1.17 1.54 1.26 17.24%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 27/10/05 08/08/05 18/05/05 04/02/05 03/11/04 26/07/04 10/05/04 -
Price 2.37 3.58 2.69 2.57 1.80 1.68 1.50 -
P/RPS 0.30 0.44 0.38 0.39 0.29 0.29 0.37 -13.03%
P/EPS 6.05 7.76 6.18 7.93 5.90 6.65 8.05 -17.32%
EY 16.54 12.89 16.19 12.62 16.94 15.03 12.43 20.95%
DY 5.91 0.00 5.58 3.63 7.78 0.00 6.67 -7.74%
P/NAPS 1.35 2.05 1.63 1.77 1.27 1.68 1.12 13.24%

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