[PERSTIM] QoQ Quarter Result on 30-Sep-2005 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
27-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -27.56%
YoY- -5.48%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 144,244 142,701 153,616 189,382 195,752 200,009 178,514 -13.28%
PBT 9,845 7,279 6,816 9,252 13,032 19,387 12,698 -15.64%
Tax -1,896 -1,496 -990 -1,244 -1,977 -1,177 -4,001 -39.30%
NP 7,949 5,783 5,826 8,008 11,055 18,210 8,697 -5.83%
-
NP to SH 7,949 5,783 5,826 8,008 11,055 18,210 8,697 -5.83%
-
Tax Rate 19.26% 20.55% 14.52% 13.45% 15.17% 6.07% 31.51% -
Total Cost 136,295 136,918 147,790 181,374 184,697 181,799 169,817 -13.67%
-
Net Worth 187,795 177,110 175,673 171,252 167,645 156,410 137,520 23.15%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 7,828 - 6,811 - 7,583 - -
Div Payout % - 135.36% - 85.05% - 41.64% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 187,795 177,110 175,673 171,252 167,645 156,410 137,520 23.15%
NOSH 99,362 97,851 99,250 97,302 95,797 94,794 94,841 3.16%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.51% 4.05% 3.79% 4.23% 5.65% 9.10% 4.87% -
ROE 4.23% 3.27% 3.32% 4.68% 6.59% 11.64% 6.32% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 145.17 145.83 154.78 194.63 204.34 210.99 188.22 -15.93%
EPS 8.00 5.91 5.87 8.23 11.54 19.21 9.17 -8.72%
DPS 0.00 8.00 0.00 7.00 0.00 8.00 0.00 -
NAPS 1.89 1.81 1.77 1.76 1.75 1.65 1.45 19.38%
Adjusted Per Share Value based on latest NOSH - 97,302
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 111.73 110.54 118.99 146.70 151.63 154.93 138.28 -13.28%
EPS 6.16 4.48 4.51 6.20 8.56 14.11 6.74 -5.83%
DPS 0.00 6.06 0.00 5.28 0.00 5.87 0.00 -
NAPS 1.4547 1.3719 1.3608 1.3266 1.2986 1.2116 1.0653 23.15%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.25 2.30 2.24 2.82 3.72 2.63 2.55 -
P/RPS 1.55 1.58 1.45 1.45 1.82 1.25 1.35 9.67%
P/EPS 28.12 38.92 38.16 34.26 32.24 13.69 27.81 0.74%
EY 3.56 2.57 2.62 2.92 3.10 7.30 3.60 -0.74%
DY 0.00 3.48 0.00 2.48 0.00 3.04 0.00 -
P/NAPS 1.19 1.27 1.27 1.60 2.13 1.59 1.76 -23.01%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 14/07/06 18/05/06 26/01/06 27/10/05 08/08/05 18/05/05 04/02/05 -
Price 2.25 2.29 2.32 2.37 3.58 2.69 2.57 -
P/RPS 1.55 1.57 1.50 1.22 1.75 1.27 1.37 8.60%
P/EPS 28.12 38.75 39.52 28.80 31.02 14.00 28.03 0.21%
EY 3.56 2.58 2.53 3.47 3.22 7.14 3.57 -0.18%
DY 0.00 3.49 0.00 2.95 0.00 2.97 0.00 -
P/NAPS 1.19 1.27 1.31 1.35 2.05 1.63 1.77 -23.31%

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