[PERSTIM] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
17-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -70.72%
YoY- 84.46%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 740,346 549,941 373,278 183,349 660,565 478,930 301,824 81.78%
PBT 48,706 38,277 27,116 15,779 59,443 41,976 23,986 60.28%
Tax -3,325 -2,743 -1,643 -1,116 -9,357 -7,052 -4,421 -17.28%
NP 45,381 35,534 25,473 14,663 50,086 34,924 19,565 75.13%
-
NP to SH 45,381 35,534 25,473 14,663 50,086 34,924 96,467 -39.48%
-
Tax Rate 6.83% 7.17% 6.06% 7.07% 15.74% 16.80% 18.43% -
Total Cost 694,965 514,407 347,805 168,686 610,479 444,006 282,259 82.23%
-
Net Worth 237,331 230,404 229,405 228,333 214,484 200,587 954,876 -60.43%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 19,860 9,931 9,930 - 19,859 7,944 39,174 -36.39%
Div Payout % 43.76% 27.95% 38.99% - 39.65% 22.75% 40.61% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 237,331 230,404 229,405 228,333 214,484 200,587 954,876 -60.43%
NOSH 99,301 99,312 99,309 99,275 99,298 99,300 489,680 -65.44%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.13% 6.46% 6.82% 8.00% 7.58% 7.29% 6.48% -
ROE 19.12% 15.42% 11.10% 6.42% 23.35% 17.41% 10.10% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 745.55 553.75 375.87 184.69 665.23 482.30 61.64 426.11%
EPS 45.70 35.78 25.65 14.77 50.44 35.17 19.70 75.15%
DPS 20.00 10.00 10.00 0.00 20.00 8.00 8.00 84.09%
NAPS 2.39 2.32 2.31 2.30 2.16 2.02 1.95 14.51%
Adjusted Per Share Value based on latest NOSH - 99,275
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 573.48 425.99 289.15 142.03 511.68 370.99 233.80 81.77%
EPS 35.15 27.53 19.73 11.36 38.80 27.05 74.72 -39.48%
DPS 15.38 7.69 7.69 0.00 15.38 6.15 30.35 -36.41%
NAPS 1.8384 1.7848 1.777 1.7687 1.6614 1.5538 7.3966 -60.43%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.95 3.02 3.42 3.38 2.85 2.60 2.27 -
P/RPS 0.40 0.55 0.91 1.83 0.43 0.54 3.68 -77.19%
P/EPS 6.46 8.44 13.33 22.88 5.65 7.39 11.52 -31.97%
EY 15.49 11.85 7.50 4.37 17.70 13.53 8.68 47.07%
DY 6.78 3.31 2.92 0.00 7.02 3.08 3.52 54.74%
P/NAPS 1.23 1.30 1.48 1.47 1.32 1.29 1.16 3.97%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 29/01/08 30/10/07 17/07/07 23/05/07 26/01/07 30/10/06 -
Price 2.98 2.93 3.46 3.56 3.10 3.00 2.35 -
P/RPS 0.40 0.53 0.92 1.93 0.47 0.62 3.81 -77.71%
P/EPS 6.52 8.19 13.49 24.10 6.15 8.53 11.93 -33.13%
EY 15.34 12.21 7.41 4.15 16.27 11.72 8.38 49.58%
DY 6.71 3.41 2.89 0.00 6.45 2.67 3.40 57.27%
P/NAPS 1.25 1.26 1.50 1.55 1.44 1.49 1.21 2.18%

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