[PERSTIM] QoQ TTM Result on 30-Jun-2007 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
17-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 13.56%
YoY- 70.52%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 740,346 731,576 732,019 699,670 660,565 621,631 598,141 15.26%
PBT 48,706 55,179 62,008 64,812 58,878 49,255 38,081 17.81%
Tax -3,325 -5,048 -6,579 -8,577 -9,357 -8,548 -6,907 -38.54%
NP 45,381 50,131 55,429 56,235 49,521 40,707 31,174 28.41%
-
NP to SH 45,381 50,131 55,429 56,235 49,521 40,707 31,174 28.41%
-
Tax Rate 6.83% 9.15% 10.61% 13.23% 15.89% 17.35% 18.14% -
Total Cost 694,965 681,445 676,590 643,435 611,044 580,924 566,967 14.52%
-
Net Worth 237,241 230,419 229,303 228,333 214,486 200,649 233,949 0.93%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 19,852 21,842 21,842 21,513 21,513 17,426 17,426 9.06%
Div Payout % 43.75% 43.57% 39.41% 38.26% 43.44% 42.81% 55.90% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 237,241 230,419 229,303 228,333 214,486 200,649 233,949 0.93%
NOSH 99,264 99,318 99,265 99,275 99,299 99,331 119,974 -11.85%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.13% 6.85% 7.57% 8.04% 7.50% 6.55% 5.21% -
ROE 19.13% 21.76% 24.17% 24.63% 23.09% 20.29% 13.33% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 745.83 736.59 737.44 704.78 665.23 625.81 498.56 30.77%
EPS 45.72 50.47 55.84 56.65 49.87 40.98 25.98 45.71%
DPS 20.00 22.00 22.00 21.67 21.67 17.54 14.52 23.77%
NAPS 2.39 2.32 2.31 2.30 2.16 2.02 1.95 14.51%
Adjusted Per Share Value based on latest NOSH - 99,275
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 573.48 566.69 567.03 541.98 511.68 481.53 463.33 15.26%
EPS 35.15 38.83 42.94 43.56 38.36 31.53 24.15 28.40%
DPS 15.38 16.92 16.92 16.66 16.66 13.50 13.50 9.07%
NAPS 1.8377 1.7849 1.7762 1.7687 1.6614 1.5543 1.8122 0.93%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.95 3.02 3.42 3.38 2.85 2.60 2.27 -
P/RPS 0.40 0.41 0.46 0.48 0.43 0.42 0.46 -8.88%
P/EPS 6.45 5.98 6.12 5.97 5.71 6.34 8.74 -18.32%
EY 15.50 16.71 16.33 16.76 17.50 15.76 11.45 22.35%
DY 6.78 7.28 6.43 6.41 7.60 6.75 6.40 3.91%
P/NAPS 1.23 1.30 1.48 1.47 1.32 1.29 1.16 3.97%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 29/01/08 30/10/07 17/07/07 23/05/07 26/01/07 30/10/06 -
Price 2.98 2.93 3.46 3.56 3.10 3.00 2.35 -
P/RPS 0.40 0.40 0.47 0.51 0.47 0.48 0.47 -10.18%
P/EPS 6.52 5.80 6.20 6.28 6.22 7.32 9.04 -19.55%
EY 15.34 17.23 16.14 15.91 16.09 13.66 11.06 24.34%
DY 6.71 7.51 6.36 6.09 6.99 5.85 6.18 5.63%
P/NAPS 1.25 1.26 1.50 1.55 1.44 1.49 1.21 2.18%

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