[PERSTIM] QoQ Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 34.64%
YoY- -7.22%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 251,333 170,200 79,348 274,446 197,963 128,041 57,390 166.95%
PBT 17,766 13,621 6,929 19,499 15,400 10,185 4,512 148.73%
Tax -5,449 -3,680 -1,874 -4,111 -3,971 -2,576 -1,263 164.31%
NP 12,317 9,941 5,055 15,388 11,429 7,609 3,249 142.53%
-
NP to SH 12,317 9,941 5,055 15,388 11,429 7,609 3,249 142.53%
-
Tax Rate 30.67% 27.02% 27.05% 21.08% 25.79% 25.29% 27.99% -
Total Cost 239,016 160,259 74,293 259,058 186,534 120,432 54,141 168.38%
-
Net Worth 124,300 127,614 123,404 112,579 110,773 111,715 111,821 7.28%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 4,708 4,623 - 8,795 4,395 4,398 - -
Div Payout % 38.23% 46.51% - 57.16% 38.46% 57.80% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 124,300 127,614 123,404 112,579 110,773 111,715 111,821 7.28%
NOSH 94,166 92,474 91,410 87,952 87,915 87,965 88,048 4.56%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.90% 5.84% 6.37% 5.61% 5.77% 5.94% 5.66% -
ROE 9.91% 7.79% 4.10% 13.67% 10.32% 6.81% 2.91% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 266.90 184.05 86.80 312.04 225.17 145.56 65.18 155.29%
EPS 13.08 10.75 5.53 17.49 13.00 8.65 3.69 131.94%
DPS 5.00 5.00 0.00 10.00 5.00 5.00 0.00 -
NAPS 1.32 1.38 1.35 1.28 1.26 1.27 1.27 2.60%
Adjusted Per Share Value based on latest NOSH - 87,865
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 194.69 131.84 61.46 212.59 153.35 99.18 44.46 166.94%
EPS 9.54 7.70 3.92 11.92 8.85 5.89 2.52 142.31%
DPS 3.65 3.58 0.00 6.81 3.41 3.41 0.00 -
NAPS 0.9628 0.9885 0.9559 0.8721 0.8581 0.8654 0.8662 7.28%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.69 1.56 1.59 1.25 1.38 1.23 1.25 -
P/RPS 0.63 0.85 1.83 0.40 0.61 0.85 1.92 -52.33%
P/EPS 12.92 14.51 28.75 7.14 10.62 14.22 33.88 -47.32%
EY 7.74 6.89 3.48 14.00 9.42 7.03 2.95 89.89%
DY 2.96 3.21 0.00 8.00 3.62 4.07 0.00 -
P/NAPS 1.28 1.13 1.18 0.98 1.10 0.97 0.98 19.42%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 09/02/04 05/11/03 18/08/03 29/04/03 27/01/03 31/10/02 31/07/02 -
Price 1.74 1.73 1.52 1.49 1.29 1.18 1.35 -
P/RPS 0.65 0.94 1.75 0.48 0.57 0.81 2.07 -53.70%
P/EPS 13.30 16.09 27.49 8.52 9.92 13.64 36.59 -48.97%
EY 7.52 6.21 3.64 11.74 10.08 7.33 2.73 96.14%
DY 2.87 2.89 0.00 6.71 3.88 4.24 0.00 -
P/NAPS 1.32 1.25 1.13 1.16 1.02 0.93 1.06 15.70%

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