[PERSTIM] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
27-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 72.44%
YoY- 32.23%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 144,244 681,452 538,750 385,134 195,752 669,739 469,729 -54.58%
PBT 9,845 36,415 29,100 22,284 13,032 51,190 31,803 -54.33%
Tax -1,896 -5,707 -4,211 -3,221 -1,977 -9,913 -8,736 -63.98%
NP 7,949 30,708 24,889 19,063 11,055 41,277 23,067 -50.94%
-
NP to SH 7,949 30,708 24,889 19,063 11,055 41,277 23,067 -50.94%
-
Tax Rate 19.26% 15.67% 14.47% 14.45% 15.17% 19.37% 27.47% -
Total Cost 136,295 650,744 513,861 366,071 184,697 628,462 446,662 -54.77%
-
Net Worth 187,795 177,067 175,792 171,177 167,645 156,388 137,529 23.15%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 14,674 6,952 6,808 - 14,217 6,639 -
Div Payout % - 47.79% 27.93% 35.71% - 34.44% 28.78% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 187,795 177,067 175,792 171,177 167,645 156,388 137,529 23.15%
NOSH 99,362 97,827 99,317 97,260 95,797 94,780 94,847 3.15%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.51% 4.51% 4.62% 4.95% 5.65% 6.16% 4.91% -
ROE 4.23% 17.34% 14.16% 11.14% 6.59% 26.39% 16.77% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 145.17 696.59 542.45 395.98 204.34 706.62 495.24 -55.97%
EPS 8.00 31.39 25.06 19.60 11.54 43.55 24.32 -52.44%
DPS 0.00 15.00 7.00 7.00 0.00 15.00 7.00 -
NAPS 1.89 1.81 1.77 1.76 1.75 1.65 1.45 19.38%
Adjusted Per Share Value based on latest NOSH - 97,302
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 111.73 527.86 417.32 298.33 151.63 518.79 363.86 -54.58%
EPS 6.16 23.79 19.28 14.77 8.56 31.97 17.87 -50.93%
DPS 0.00 11.37 5.39 5.27 0.00 11.01 5.14 -
NAPS 1.4547 1.3716 1.3617 1.326 1.2986 1.2114 1.0653 23.15%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.25 2.30 2.24 2.82 3.72 2.63 2.55 -
P/RPS 1.55 0.33 0.41 0.71 1.82 0.37 0.51 110.24%
P/EPS 28.12 7.33 8.94 14.39 32.24 6.04 10.49 93.32%
EY 3.56 13.65 11.19 6.95 3.10 16.56 9.54 -48.26%
DY 0.00 6.52 3.13 2.48 0.00 5.70 2.75 -
P/NAPS 1.19 1.27 1.27 1.60 2.13 1.59 1.76 -23.01%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 14/07/06 18/05/06 26/01/06 27/10/05 08/08/05 18/05/05 04/02/05 -
Price 2.25 2.29 2.32 2.37 3.58 2.69 2.57 -
P/RPS 1.55 0.33 0.43 0.60 1.75 0.38 0.52 107.53%
P/EPS 28.12 7.30 9.26 12.09 31.02 6.18 10.57 92.34%
EY 3.56 13.71 10.80 8.27 3.22 16.19 9.46 -47.96%
DY 0.00 6.55 3.02 2.95 0.00 5.58 2.72 -
P/NAPS 1.19 1.27 1.31 1.35 2.05 1.63 1.77 -23.31%

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