[PERSTIM] QoQ 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- -0.74%
YoY- -68.24%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 177,106 157,580 144,244 142,701 153,616 189,382 195,752 -6.43%
PBT 17,990 14,141 9,845 7,279 6,816 9,252 13,032 23.90%
Tax -2,631 -2,525 -1,896 -1,496 -990 -1,244 -1,977 20.92%
NP 15,359 11,616 7,949 5,783 5,826 8,008 11,055 24.43%
-
NP to SH 15,359 11,616 7,949 5,783 5,826 8,008 11,055 24.43%
-
Tax Rate 14.62% 17.86% 19.26% 20.55% 14.52% 13.45% 15.17% -
Total Cost 161,747 145,964 136,295 136,918 147,790 181,374 184,697 -8.44%
-
Net Worth 200,649 233,949 187,795 177,110 175,673 171,252 167,645 12.69%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 9,597 - 7,828 - 6,811 - -
Div Payout % - 82.63% - 135.36% - 85.05% - -
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 200,649 233,949 187,795 177,110 175,673 171,252 167,645 12.69%
NOSH 99,331 119,974 99,362 97,851 99,250 97,302 95,797 2.43%
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 8.67% 7.37% 5.51% 4.05% 3.79% 4.23% 5.65% -
ROE 7.65% 4.97% 4.23% 3.27% 3.32% 4.68% 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 178.30 131.35 145.17 145.83 154.78 194.63 204.34 -8.66%
EPS 15.47 11.70 8.00 5.91 5.87 8.23 11.54 21.51%
DPS 0.00 8.00 0.00 8.00 0.00 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 137.19 122.06 111.73 110.54 118.99 146.70 151.63 -6.43%
EPS 11.90 9.00 6.16 4.48 4.51 6.20 8.56 24.48%
DPS 0.00 7.43 0.00 6.06 0.00 5.28 0.00 -
NAPS 1.5543 1.8122 1.4547 1.3719 1.3608 1.3266 1.2986 12.69%
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 1.46 1.73 1.55 1.58 1.45 1.45 1.82 -13.63%
P/EPS 16.82 23.45 28.12 38.92 38.16 34.26 32.24 -35.11%
EY 5.95 4.27 3.56 2.57 2.62 2.92 3.10 54.26%
DY 0.00 3.52 0.00 3.48 0.00 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 1.68 1.79 1.55 1.57 1.50 1.22 1.75 -2.67%
P/EPS 19.40 24.27 28.12 38.75 39.52 28.80 31.02 -26.80%
EY 5.15 4.12 3.56 2.58 2.53 3.47 3.22 36.64%
DY 0.00 3.40 0.00 3.49 0.00 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