[PERSTIM] QoQ Quarter Result on 30-Sep-2002 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
31-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 34.2%
YoY- 144.12%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 79,348 76,483 69,922 70,651 57,390 57,173 52,207 32.29%
PBT 6,929 4,099 5,215 5,673 4,512 8,983 3,429 60.03%
Tax -1,874 -140 -1,395 -1,313 -1,263 947 -990 53.20%
NP 5,055 3,959 3,820 4,360 3,249 9,930 2,439 62.77%
-
NP to SH 5,055 3,959 3,820 4,360 3,249 9,930 2,439 62.77%
-
Tax Rate 27.05% 3.42% 26.75% 23.14% 27.99% -10.54% 28.87% -
Total Cost 74,293 72,524 66,102 66,291 54,141 47,243 49,768 30.71%
-
Net Worth 123,404 115,103 110,903 111,637 111,821 108,183 98,616 16.17%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - 4,395 - 4,397 - -
Div Payout % - - - 100.81% - 44.29% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 123,404 115,103 110,903 111,637 111,821 108,183 98,616 16.17%
NOSH 91,410 87,865 88,018 87,903 88,048 87,953 88,050 2.53%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.37% 5.18% 5.46% 6.17% 5.66% 17.37% 4.67% -
ROE 4.10% 3.44% 3.44% 3.91% 2.91% 9.18% 2.47% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 86.80 87.05 79.44 80.37 65.18 65.00 59.29 29.02%
EPS 5.53 4.50 4.34 4.96 3.69 11.29 2.77 58.74%
DPS 0.00 0.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 1.35 1.31 1.26 1.27 1.27 1.23 1.12 13.29%
Adjusted Per Share Value based on latest NOSH - 87,903
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 61.46 59.24 54.16 54.73 44.46 44.29 40.44 32.28%
EPS 3.92 3.07 2.96 3.38 2.52 7.69 1.89 62.85%
DPS 0.00 0.00 0.00 3.40 0.00 3.41 0.00 -
NAPS 0.9559 0.8916 0.8591 0.8648 0.8662 0.838 0.7639 16.17%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.59 1.25 1.38 1.23 1.25 1.34 1.23 -
P/RPS 1.83 1.44 1.74 1.53 1.92 2.06 2.07 -7.90%
P/EPS 28.75 27.74 31.80 24.80 33.88 11.87 44.40 -25.21%
EY 3.48 3.60 3.14 4.03 2.95 8.43 2.25 33.84%
DY 0.00 0.00 0.00 4.07 0.00 3.73 0.00 -
P/NAPS 1.18 0.95 1.10 0.97 0.98 1.09 1.10 4.80%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 18/08/03 29/04/03 27/01/03 31/10/02 31/07/02 10/05/02 29/01/02 -
Price 1.52 1.49 1.29 1.18 1.35 1.51 1.22 -
P/RPS 1.75 1.71 1.62 1.47 2.07 2.32 2.06 -10.32%
P/EPS 27.49 33.07 29.72 23.79 36.59 13.37 44.04 -27.02%
EY 3.64 3.02 3.36 4.20 2.73 7.48 2.27 37.11%
DY 0.00 0.00 0.00 4.24 0.00 3.31 0.00 -
P/NAPS 1.13 1.14 1.02 0.93 1.06 1.23 1.09 2.43%

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