[PERSTIM] QoQ Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 43.41%
YoY- 63.1%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 549,941 373,278 183,349 660,565 478,930 301,824 144,244 143.45%
PBT 38,277 27,116 15,779 59,443 41,976 23,986 9,845 146.64%
Tax -2,743 -1,643 -1,116 -9,357 -7,052 -4,421 -1,896 27.83%
NP 35,534 25,473 14,663 50,086 34,924 19,565 7,949 170.62%
-
NP to SH 35,534 25,473 14,663 50,086 34,924 96,467 7,949 170.62%
-
Tax Rate 7.17% 6.06% 7.07% 15.74% 16.80% 18.43% 19.26% -
Total Cost 514,407 347,805 168,686 610,479 444,006 282,259 136,295 141.82%
-
Net Worth 230,404 229,405 228,333 214,484 200,587 954,876 187,795 14.56%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 9,931 9,930 - 19,859 7,944 39,174 - -
Div Payout % 27.95% 38.99% - 39.65% 22.75% 40.61% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 230,404 229,405 228,333 214,484 200,587 954,876 187,795 14.56%
NOSH 99,312 99,309 99,275 99,298 99,300 489,680 99,362 -0.03%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.46% 6.82% 8.00% 7.58% 7.29% 6.48% 5.51% -
ROE 15.42% 11.10% 6.42% 23.35% 17.41% 10.10% 4.23% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 553.75 375.87 184.69 665.23 482.30 61.64 145.17 143.53%
EPS 35.78 25.65 14.77 50.44 35.17 19.70 8.00 170.71%
DPS 10.00 10.00 0.00 20.00 8.00 8.00 0.00 -
NAPS 2.32 2.31 2.30 2.16 2.02 1.95 1.89 14.60%
Adjusted Per Share Value based on latest NOSH - 99,299
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 425.99 289.15 142.03 511.68 370.99 233.80 111.73 143.46%
EPS 27.53 19.73 11.36 38.80 27.05 74.72 6.16 170.58%
DPS 7.69 7.69 0.00 15.38 6.15 30.35 0.00 -
NAPS 1.7848 1.777 1.7687 1.6614 1.5538 7.3966 1.4547 14.56%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.02 3.42 3.38 2.85 2.60 2.27 2.25 -
P/RPS 0.55 0.91 1.83 0.43 0.54 3.68 1.55 -49.78%
P/EPS 8.44 13.33 22.88 5.65 7.39 11.52 28.12 -55.07%
EY 11.85 7.50 4.37 17.70 13.53 8.68 3.56 122.44%
DY 3.31 2.92 0.00 7.02 3.08 3.52 0.00 -
P/NAPS 1.30 1.48 1.47 1.32 1.29 1.16 1.19 6.05%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/01/08 30/10/07 17/07/07 23/05/07 26/01/07 30/10/06 14/07/06 -
Price 2.93 3.46 3.56 3.10 3.00 2.35 2.25 -
P/RPS 0.53 0.92 1.93 0.47 0.62 3.81 1.55 -51.00%
P/EPS 8.19 13.49 24.10 6.15 8.53 11.93 28.12 -55.96%
EY 12.21 7.41 4.15 16.27 11.72 8.38 3.56 126.91%
DY 3.41 2.89 0.00 6.45 2.67 3.40 0.00 -
P/NAPS 1.26 1.50 1.55 1.44 1.49 1.21 1.19 3.87%

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