[PERSTIM] QoQ TTM 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- -25.62%
YoY- -12.68%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 621,631 598,141 629,943 681,451 738,759 763,657 728,004 -9.96%
PBT 49,255 38,081 33,192 36,379 48,487 54,369 55,958 -8.13%
Tax -8,548 -6,907 -5,626 -5,707 -5,388 -8,399 -9,524 -6.93%
NP 40,707 31,174 27,566 30,672 43,099 45,970 46,434 -8.37%
-
NP to SH 40,707 31,174 32,978 36,084 48,511 51,382 46,434 -8.37%
-
Tax Rate 17.35% 18.14% 16.95% 15.69% 11.11% 15.45% 17.02% -
Total Cost 580,924 566,967 602,377 650,779 695,660 717,687 681,570 -10.07%
-
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 17,426 17,426 14,639 14,639 14,394 14,394 14,202 14.56%
Div Payout % 42.81% 55.90% 44.39% 40.57% 29.67% 28.02% 30.59% -
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 6.55% 5.21% 4.38% 4.50% 5.83% 6.02% 6.38% -
ROE 20.29% 13.33% 17.56% 20.37% 27.61% 30.00% 27.70% -
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 625.81 498.56 633.98 696.42 744.34 784.83 759.94 -12.11%
EPS 40.98 25.98 33.19 36.88 48.88 52.81 48.47 -10.55%
DPS 17.54 14.52 14.73 14.96 14.50 14.79 15.00 10.96%
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 481.53 463.33 487.96 527.86 572.25 591.54 563.92 -9.96%
EPS 31.53 24.15 25.55 27.95 37.58 39.80 35.97 -8.38%
DPS 13.50 13.50 11.34 11.34 11.15 11.15 11.00 14.58%
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 0.42 0.46 0.35 0.33 0.30 0.36 0.49 -9.74%
P/EPS 6.34 8.74 6.78 6.24 4.58 5.34 7.67 -11.89%
EY 15.76 11.45 14.75 16.03 21.82 18.73 13.03 13.48%
DY 6.75 6.40 6.55 6.50 6.47 5.25 4.03 40.90%
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 0.48 0.47 0.35 0.33 0.31 0.30 0.47 1.40%
P/EPS 7.32 9.04 6.78 6.21 4.75 4.49 7.39 -0.63%
EY 13.66 11.06 14.75 16.10 21.07 22.28 13.54 0.58%
DY 5.85 6.18 6.55 6.53 6.25 6.24 4.19 24.84%
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