[PERSTIM] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
30-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 1113.57%
YoY- 406.04%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 183,349 660,565 478,930 301,824 144,244 681,452 538,750 -51.35%
PBT 15,779 59,443 41,976 23,986 9,845 36,415 29,100 -33.57%
Tax -1,116 -9,357 -7,052 -4,421 -1,896 -5,707 -4,211 -58.84%
NP 14,663 50,086 34,924 19,565 7,949 30,708 24,889 -29.79%
-
NP to SH 14,663 50,086 34,924 96,467 7,949 30,708 24,889 -29.79%
-
Tax Rate 7.07% 15.74% 16.80% 18.43% 19.26% 15.67% 14.47% -
Total Cost 168,686 610,479 444,006 282,259 136,295 650,744 513,861 -52.50%
-
Net Worth 228,333 214,484 200,587 954,876 187,795 177,067 175,792 19.10%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 19,859 7,944 39,174 - 14,674 6,952 -
Div Payout % - 39.65% 22.75% 40.61% - 47.79% 27.93% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 228,333 214,484 200,587 954,876 187,795 177,067 175,792 19.10%
NOSH 99,275 99,298 99,300 489,680 99,362 97,827 99,317 -0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.00% 7.58% 7.29% 6.48% 5.51% 4.51% 4.62% -
ROE 6.42% 23.35% 17.41% 10.10% 4.23% 17.34% 14.16% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 184.69 665.23 482.30 61.64 145.17 696.59 542.45 -51.33%
EPS 14.77 50.44 35.17 19.70 8.00 31.39 25.06 -29.77%
DPS 0.00 20.00 8.00 8.00 0.00 15.00 7.00 -
NAPS 2.30 2.16 2.02 1.95 1.89 1.81 1.77 19.13%
Adjusted Per Share Value based on latest NOSH - 119,974
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 142.03 511.68 370.99 233.80 111.73 527.86 417.32 -51.34%
EPS 11.36 38.80 27.05 74.72 6.16 23.79 19.28 -29.78%
DPS 0.00 15.38 6.15 30.35 0.00 11.37 5.39 -
NAPS 1.7687 1.6614 1.5538 7.3966 1.4547 1.3716 1.3617 19.10%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.38 2.85 2.60 2.27 2.25 2.30 2.24 -
P/RPS 1.83 0.43 0.54 3.68 1.55 0.33 0.41 171.83%
P/EPS 22.88 5.65 7.39 11.52 28.12 7.33 8.94 87.42%
EY 4.37 17.70 13.53 8.68 3.56 13.65 11.19 -46.66%
DY 0.00 7.02 3.08 3.52 0.00 6.52 3.13 -
P/NAPS 1.47 1.32 1.29 1.16 1.19 1.27 1.27 10.27%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/07/07 23/05/07 26/01/07 30/10/06 14/07/06 18/05/06 26/01/06 -
Price 3.56 3.10 3.00 2.35 2.25 2.29 2.32 -
P/RPS 1.93 0.47 0.62 3.81 1.55 0.33 0.43 172.84%
P/EPS 24.10 6.15 8.53 11.93 28.12 7.30 9.26 89.53%
EY 4.15 16.27 11.72 8.38 3.56 13.71 10.80 -47.23%
DY 0.00 6.45 2.67 3.40 0.00 6.55 3.02 -
P/NAPS 1.55 1.44 1.49 1.21 1.19 1.27 1.31 11.90%

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