[PERSTIM] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 23.38%
YoY- -25.61%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 478,930 301,824 144,244 681,452 538,750 385,134 195,752 81.27%
PBT 41,976 23,986 9,845 36,415 29,100 22,284 13,032 117.63%
Tax -7,052 -4,421 -1,896 -5,707 -4,211 -3,221 -1,977 132.91%
NP 34,924 19,565 7,949 30,708 24,889 19,063 11,055 114.84%
-
NP to SH 34,924 96,467 7,949 30,708 24,889 19,063 11,055 114.84%
-
Tax Rate 16.80% 18.43% 19.26% 15.67% 14.47% 14.45% 15.17% -
Total Cost 444,006 282,259 136,295 650,744 513,861 366,071 184,697 79.16%
-
Net Worth 200,587 954,876 187,795 177,067 175,792 171,177 167,645 12.66%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 7,944 39,174 - 14,674 6,952 6,808 - -
Div Payout % 22.75% 40.61% - 47.79% 27.93% 35.71% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 200,587 954,876 187,795 177,067 175,792 171,177 167,645 12.66%
NOSH 99,300 489,680 99,362 97,827 99,317 97,260 95,797 2.41%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.29% 6.48% 5.51% 4.51% 4.62% 4.95% 5.65% -
ROE 17.41% 10.10% 4.23% 17.34% 14.16% 11.14% 6.59% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 482.30 61.64 145.17 696.59 542.45 395.98 204.34 76.99%
EPS 35.17 19.70 8.00 31.39 25.06 19.60 11.54 109.77%
DPS 8.00 8.00 0.00 15.00 7.00 7.00 0.00 -
NAPS 2.02 1.95 1.89 1.81 1.77 1.76 1.75 10.00%
Adjusted Per Share Value based on latest NOSH - 97,851
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 370.99 233.80 111.73 527.86 417.32 298.33 151.63 81.27%
EPS 27.05 74.72 6.16 23.79 19.28 14.77 8.56 114.89%
DPS 6.15 30.35 0.00 11.37 5.39 5.27 0.00 -
NAPS 1.5538 7.3966 1.4547 1.3716 1.3617 1.326 1.2986 12.66%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.60 2.27 2.25 2.30 2.24 2.82 3.72 -
P/RPS 0.54 3.68 1.55 0.33 0.41 0.71 1.82 -55.41%
P/EPS 7.39 11.52 28.12 7.33 8.94 14.39 32.24 -62.44%
EY 13.53 8.68 3.56 13.65 11.19 6.95 3.10 166.35%
DY 3.08 3.52 0.00 6.52 3.13 2.48 0.00 -
P/NAPS 1.29 1.16 1.19 1.27 1.27 1.60 2.13 -28.35%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/01/07 30/10/06 14/07/06 18/05/06 26/01/06 27/10/05 08/08/05 -
Price 3.00 2.35 2.25 2.29 2.32 2.37 3.58 -
P/RPS 0.62 3.81 1.55 0.33 0.43 0.60 1.75 -49.83%
P/EPS 8.53 11.93 28.12 7.30 9.26 12.09 31.02 -57.61%
EY 11.72 8.38 3.56 13.71 10.80 8.27 3.22 136.06%
DY 2.67 3.40 0.00 6.55 3.02 2.95 0.00 -
P/NAPS 1.49 1.21 1.19 1.27 1.31 1.35 2.05 -19.11%

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