[PERSTIM] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 78.94%
YoY- 138.65%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 538,750 385,134 195,752 669,739 469,729 291,215 137,486 147.93%
PBT 29,100 22,284 13,032 51,190 31,803 19,105 8,264 130.92%
Tax -4,211 -3,221 -1,977 -9,913 -8,736 -4,688 -2,319 48.67%
NP 24,889 19,063 11,055 41,277 23,067 14,417 5,945 159.08%
-
NP to SH 24,889 19,063 11,055 41,277 23,067 14,417 5,945 159.08%
-
Tax Rate 14.47% 14.45% 15.17% 19.37% 27.47% 24.54% 28.06% -
Total Cost 513,861 366,071 184,697 628,462 446,662 276,798 131,541 147.42%
-
Net Worth 175,792 171,177 167,645 156,388 137,529 134,243 94,155 51.45%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 6,952 6,808 - 14,217 6,639 6,617 - -
Div Payout % 27.93% 35.71% - 34.44% 28.78% 45.90% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 175,792 171,177 167,645 156,388 137,529 134,243 94,155 51.45%
NOSH 99,317 97,260 95,797 94,780 94,847 94,537 94,155 3.61%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.62% 4.95% 5.65% 6.16% 4.91% 4.95% 4.32% -
ROE 14.16% 11.14% 6.59% 26.39% 16.77% 10.74% 6.31% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 542.45 395.98 204.34 706.62 495.24 308.04 146.02 139.29%
EPS 25.06 19.60 11.54 43.55 24.32 15.25 6.31 150.15%
DPS 7.00 7.00 0.00 15.00 7.00 7.00 0.00 -
NAPS 1.77 1.76 1.75 1.65 1.45 1.42 1.00 46.17%
Adjusted Per Share Value based on latest NOSH - 94,794
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 417.32 298.33 151.63 518.79 363.86 225.58 106.50 147.93%
EPS 19.28 14.77 8.56 31.97 17.87 11.17 4.61 158.90%
DPS 5.39 5.27 0.00 11.01 5.14 5.13 0.00 -
NAPS 1.3617 1.326 1.2986 1.2114 1.0653 1.0399 0.7293 51.45%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.24 2.82 3.72 2.63 2.55 1.66 1.54 -
P/RPS 0.41 0.71 1.82 0.37 0.51 0.54 1.05 -46.48%
P/EPS 8.94 14.39 32.24 6.04 10.49 10.89 24.39 -48.68%
EY 11.19 6.95 3.10 16.56 9.54 9.19 4.10 94.94%
DY 3.13 2.48 0.00 5.70 2.75 4.22 0.00 -
P/NAPS 1.27 1.60 2.13 1.59 1.76 1.17 1.54 -12.02%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 26/01/06 27/10/05 08/08/05 18/05/05 04/02/05 03/11/04 26/07/04 -
Price 2.32 2.37 3.58 2.69 2.57 1.80 1.68 -
P/RPS 0.43 0.60 1.75 0.38 0.52 0.58 1.15 -48.00%
P/EPS 9.26 12.09 31.02 6.18 10.57 11.80 26.61 -50.43%
EY 10.80 8.27 3.22 16.19 9.46 8.47 3.76 101.67%
DY 3.02 2.95 0.00 5.58 2.72 3.89 0.00 -
P/NAPS 1.31 1.35 2.05 1.63 1.77 1.27 1.68 -15.24%

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