[PERSTIM] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
21-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -77.14%
YoY- -29.25%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 985,746 747,529 466,211 218,334 740,346 549,941 373,278 90.94%
PBT 39,742 25,921 22,936 13,632 48,706 38,277 27,116 28.99%
Tax -7,490 -6,858 -5,456 -3,258 -3,325 -2,743 -1,643 174.68%
NP 32,252 19,063 17,480 10,374 45,381 35,534 25,473 17.01%
-
NP to SH 32,252 19,063 17,480 10,374 45,381 35,534 25,473 17.01%
-
Tax Rate 18.85% 26.46% 23.79% 23.90% 6.83% 7.17% 6.06% -
Total Cost 953,494 728,466 448,731 207,960 694,965 514,407 347,805 95.75%
-
Net Worth 252,216 236,301 249,322 245,203 237,331 230,404 229,405 6.51%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 19,859 9,928 9,933 - 19,860 9,931 9,930 58.66%
Div Payout % 61.58% 52.08% 56.83% - 43.76% 27.95% 38.99% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 252,216 236,301 249,322 245,203 237,331 230,404 229,405 6.51%
NOSH 99,298 99,286 99,331 99,272 99,301 99,312 99,309 -0.00%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.27% 2.55% 3.75% 4.75% 6.13% 6.46% 6.82% -
ROE 12.79% 8.07% 7.01% 4.23% 19.12% 15.42% 11.10% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 992.71 752.90 469.35 219.93 745.55 553.75 375.87 90.95%
EPS 32.48 19.20 17.96 10.45 45.70 35.78 25.65 17.02%
DPS 20.00 10.00 10.00 0.00 20.00 10.00 10.00 58.67%
NAPS 2.54 2.38 2.51 2.47 2.39 2.32 2.31 6.52%
Adjusted Per Share Value based on latest NOSH - 99,272
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 763.58 579.05 361.13 169.13 573.48 425.99 289.15 90.94%
EPS 24.98 14.77 13.54 8.04 35.15 27.53 19.73 17.01%
DPS 15.38 7.69 7.69 0.00 15.38 7.69 7.69 58.67%
NAPS 1.9537 1.8304 1.9313 1.8994 1.8384 1.7848 1.777 6.51%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.82 2.27 2.58 2.70 2.95 3.02 3.42 -
P/RPS 0.18 0.30 0.55 1.23 0.40 0.55 0.91 -66.01%
P/EPS 5.60 11.82 14.66 25.84 6.46 8.44 13.33 -43.87%
EY 17.85 8.46 6.82 3.87 15.49 11.85 7.50 78.16%
DY 10.99 4.41 3.88 0.00 6.78 3.31 2.92 141.76%
P/NAPS 0.72 0.95 1.03 1.09 1.23 1.30 1.48 -38.11%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 11/02/09 05/11/08 21/07/08 22/05/08 29/01/08 30/10/07 -
Price 2.12 2.30 2.15 2.65 2.98 2.93 3.46 -
P/RPS 0.21 0.31 0.46 1.20 0.40 0.53 0.92 -62.61%
P/EPS 6.53 11.98 12.22 25.36 6.52 8.19 13.49 -38.32%
EY 15.32 8.35 8.18 3.94 15.34 12.21 7.41 62.21%
DY 9.43 4.35 4.65 0.00 6.71 3.41 2.89 119.83%
P/NAPS 0.83 0.97 0.86 1.07 1.25 1.26 1.50 -32.57%

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