[PERSTIM] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -9.56%
YoY- 23.15%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 833,279 775,331 740,346 731,576 732,019 699,670 660,565 16.69%
PBT 44,526 46,559 48,706 55,179 62,008 64,812 58,878 -16.95%
Tax -6,778 -5,467 -3,325 -5,048 -6,579 -8,577 -9,357 -19.29%
NP 37,748 41,092 45,381 50,131 55,429 56,235 49,521 -16.51%
-
NP to SH 37,748 41,092 45,381 50,131 55,429 56,235 49,521 -16.51%
-
Tax Rate 15.22% 11.74% 6.83% 9.15% 10.61% 13.23% 15.89% -
Total Cost 795,531 734,239 694,965 681,445 676,590 643,435 611,044 19.17%
-
Net Worth 249,197 245,203 237,241 230,419 229,303 228,333 214,486 10.48%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 19,854 19,852 19,852 21,842 21,842 21,513 21,513 -5.19%
Div Payout % 52.60% 48.31% 43.75% 43.57% 39.41% 38.26% 43.44% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 249,197 245,203 237,241 230,419 229,303 228,333 214,486 10.48%
NOSH 99,281 99,272 99,264 99,318 99,265 99,275 99,299 -0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.53% 5.30% 6.13% 6.85% 7.57% 8.04% 7.50% -
ROE 15.15% 16.76% 19.13% 21.76% 24.17% 24.63% 23.09% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 839.31 781.01 745.83 736.59 737.44 704.78 665.23 16.71%
EPS 38.02 41.39 45.72 50.47 55.84 56.65 49.87 -16.50%
DPS 20.00 20.00 20.00 22.00 22.00 21.67 21.67 -5.19%
NAPS 2.51 2.47 2.39 2.32 2.31 2.30 2.16 10.49%
Adjusted Per Share Value based on latest NOSH - 99,318
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 645.47 600.58 573.48 566.69 567.03 541.98 511.68 16.69%
EPS 29.24 31.83 35.15 38.83 42.94 43.56 38.36 -16.51%
DPS 15.38 15.38 15.38 16.92 16.92 16.66 16.66 -5.17%
NAPS 1.9303 1.8994 1.8377 1.7849 1.7762 1.7687 1.6614 10.48%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.58 2.70 2.95 3.02 3.42 3.38 2.85 -
P/RPS 0.31 0.35 0.40 0.41 0.46 0.48 0.43 -19.55%
P/EPS 6.79 6.52 6.45 5.98 6.12 5.97 5.71 12.20%
EY 14.74 15.33 15.50 16.71 16.33 16.76 17.50 -10.78%
DY 7.75 7.41 6.78 7.28 6.43 6.41 7.60 1.30%
P/NAPS 1.03 1.09 1.23 1.30 1.48 1.47 1.32 -15.20%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 05/11/08 21/07/08 22/05/08 29/01/08 30/10/07 17/07/07 23/05/07 -
Price 2.15 2.65 2.98 2.93 3.46 3.56 3.10 -
P/RPS 0.26 0.34 0.40 0.40 0.47 0.51 0.47 -32.53%
P/EPS 5.65 6.40 6.52 5.80 6.20 6.28 6.22 -6.19%
EY 17.68 15.62 15.34 17.23 16.14 15.91 16.09 6.46%
DY 9.30 7.55 6.71 7.51 6.36 6.09 6.99 20.90%
P/NAPS 0.86 1.07 1.25 1.26 1.50 1.55 1.44 -29.01%

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