[PERSTIM] QoQ Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 73.72%
YoY- -73.59%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 218,334 740,346 549,941 373,278 183,349 660,565 478,930 -40.79%
PBT 13,632 48,706 38,277 27,116 15,779 59,443 41,976 -52.78%
Tax -3,258 -3,325 -2,743 -1,643 -1,116 -9,357 -7,052 -40.26%
NP 10,374 45,381 35,534 25,473 14,663 50,086 34,924 -55.51%
-
NP to SH 10,374 45,381 35,534 25,473 14,663 50,086 34,924 -55.51%
-
Tax Rate 23.90% 6.83% 7.17% 6.06% 7.07% 15.74% 16.80% -
Total Cost 207,960 694,965 514,407 347,805 168,686 610,479 444,006 -39.71%
-
Net Worth 245,203 237,331 230,404 229,405 228,333 214,484 200,587 14.34%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 19,860 9,931 9,930 - 19,859 7,944 -
Div Payout % - 43.76% 27.95% 38.99% - 39.65% 22.75% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 245,203 237,331 230,404 229,405 228,333 214,484 200,587 14.34%
NOSH 99,272 99,301 99,312 99,309 99,275 99,298 99,300 -0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.75% 6.13% 6.46% 6.82% 8.00% 7.58% 7.29% -
ROE 4.23% 19.12% 15.42% 11.10% 6.42% 23.35% 17.41% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 219.93 745.55 553.75 375.87 184.69 665.23 482.30 -40.78%
EPS 10.45 45.70 35.78 25.65 14.77 50.44 35.17 -55.50%
DPS 0.00 20.00 10.00 10.00 0.00 20.00 8.00 -
NAPS 2.47 2.39 2.32 2.31 2.30 2.16 2.02 14.36%
Adjusted Per Share Value based on latest NOSH - 99,265
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 169.13 573.48 425.99 289.15 142.03 511.68 370.99 -40.79%
EPS 8.04 35.15 27.53 19.73 11.36 38.80 27.05 -55.49%
DPS 0.00 15.38 7.69 7.69 0.00 15.38 6.15 -
NAPS 1.8994 1.8384 1.7848 1.777 1.7687 1.6614 1.5538 14.34%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.70 2.95 3.02 3.42 3.38 2.85 2.60 -
P/RPS 1.23 0.40 0.55 0.91 1.83 0.43 0.54 73.20%
P/EPS 25.84 6.46 8.44 13.33 22.88 5.65 7.39 130.54%
EY 3.87 15.49 11.85 7.50 4.37 17.70 13.53 -56.62%
DY 0.00 6.78 3.31 2.92 0.00 7.02 3.08 -
P/NAPS 1.09 1.23 1.30 1.48 1.47 1.32 1.29 -10.63%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/07/08 22/05/08 29/01/08 30/10/07 17/07/07 23/05/07 26/01/07 -
Price 2.65 2.98 2.93 3.46 3.56 3.10 3.00 -
P/RPS 1.20 0.40 0.53 0.92 1.93 0.47 0.62 55.37%
P/EPS 25.36 6.52 8.19 13.49 24.10 6.15 8.53 106.89%
EY 3.94 15.34 12.21 7.41 4.15 16.27 11.72 -51.68%
DY 0.00 6.71 3.41 2.89 0.00 6.45 2.67 -
P/NAPS 1.07 1.25 1.26 1.50 1.55 1.44 1.49 -19.82%

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