[PERSTIM] QoQ Quarter Result on 31-Dec-2003 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
09-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -51.3%
YoY- -37.72%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 153,729 137,486 123,604 81,131 90,852 79,348 76,483 59.06%
PBT 10,841 8,264 5,462 4,148 6,691 6,929 4,099 90.90%
Tax -2,369 -2,319 -479 -1,769 -1,806 -1,874 -140 555.72%
NP 8,472 5,945 4,983 2,379 4,885 5,055 3,959 65.83%
-
NP to SH 8,472 5,945 4,983 2,379 4,885 5,055 3,959 65.83%
-
Tax Rate 21.85% 28.06% 8.77% 42.65% 26.99% 27.05% 3.42% -
Total Cost 145,257 131,541 118,621 78,752 85,967 74,293 72,524 58.69%
-
Net Worth 134,266 94,155 124,243 124,121 127,676 123,404 115,103 10.78%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 6,618 - 6,490 - 4,625 - - -
Div Payout % 78.12% - 130.25% - 94.70% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 134,266 94,155 124,243 124,121 127,676 123,404 115,103 10.78%
NOSH 94,553 94,155 92,718 94,031 92,518 91,410 87,865 4.99%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.51% 4.32% 4.03% 2.93% 5.38% 6.37% 5.18% -
ROE 6.31% 6.31% 4.01% 1.92% 3.83% 4.10% 3.44% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 162.58 146.02 133.31 86.28 98.20 86.80 87.05 51.48%
EPS 8.96 6.31 5.37 2.53 5.28 5.53 4.50 58.07%
DPS 7.00 0.00 7.00 0.00 5.00 0.00 0.00 -
NAPS 1.42 1.00 1.34 1.32 1.38 1.35 1.31 5.50%
Adjusted Per Share Value based on latest NOSH - 94,031
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 119.08 106.50 95.75 62.85 70.38 61.46 59.24 59.07%
EPS 6.56 4.61 3.86 1.84 3.78 3.92 3.07 65.66%
DPS 5.13 0.00 5.03 0.00 3.58 0.00 0.00 -
NAPS 1.04 0.7293 0.9624 0.9615 0.989 0.9559 0.8916 10.77%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.66 1.54 1.69 1.69 1.56 1.59 1.25 -
P/RPS 1.02 1.05 1.27 1.96 1.59 1.83 1.44 -20.48%
P/EPS 18.53 24.39 31.45 66.80 29.55 28.75 27.74 -23.52%
EY 5.40 4.10 3.18 1.50 3.38 3.48 3.60 30.94%
DY 4.22 0.00 4.14 0.00 3.21 0.00 0.00 -
P/NAPS 1.17 1.54 1.26 1.28 1.13 1.18 0.95 14.85%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 03/11/04 26/07/04 10/05/04 09/02/04 05/11/03 18/08/03 29/04/03 -
Price 1.80 1.68 1.50 1.74 1.73 1.52 1.49 -
P/RPS 1.11 1.15 1.13 2.02 1.76 1.75 1.71 -24.97%
P/EPS 20.09 26.61 27.91 68.77 32.77 27.49 33.07 -28.20%
EY 4.98 3.76 3.58 1.45 3.05 3.64 3.02 39.45%
DY 3.89 0.00 4.67 0.00 2.89 0.00 0.00 -
P/NAPS 1.27 1.68 1.12 1.32 1.25 1.13 1.14 7.44%

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