[PERSTIM] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
26-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 37.49%
YoY- 17.61%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 733,396 576,976 783,008 549,944 317,392 229,560 243,748 20.14%
PBT 63,116 39,380 52,128 33,056 27,716 18,048 13,212 29.76%
Tax -4,464 -7,584 -7,908 -9,276 -7,496 -5,052 -3,488 4.19%
NP 58,652 31,796 44,220 23,780 20,220 12,996 9,724 34.90%
-
NP to SH 58,652 31,796 44,220 23,780 20,220 12,996 9,724 34.90%
-
Tax Rate 7.07% 19.26% 15.17% 28.06% 27.05% 27.99% 26.40% -
Total Cost 674,744 545,180 738,788 526,164 297,172 216,564 234,024 19.29%
-
Net Worth 228,333 187,795 167,645 94,155 123,404 111,821 97,768 15.17%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 228,333 187,795 167,645 94,155 123,404 111,821 97,768 15.17%
NOSH 99,275 99,362 95,797 94,155 91,410 88,048 88,079 2.01%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.00% 5.51% 5.65% 4.32% 6.37% 5.66% 3.99% -
ROE 25.69% 16.93% 26.38% 25.26% 16.39% 11.62% 9.95% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 738.75 580.68 817.36 584.08 347.22 260.72 276.74 17.77%
EPS 59.08 32.00 46.16 25.24 22.12 14.76 11.04 32.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 1.89 1.75 1.00 1.35 1.27 1.11 12.90%
Adjusted Per Share Value based on latest NOSH - 94,155
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 568.10 446.94 606.53 426.00 245.86 177.82 188.81 20.14%
EPS 45.43 24.63 34.25 18.42 15.66 10.07 7.53 34.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7687 1.4547 1.2986 0.7293 0.9559 0.8662 0.7573 15.17%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.38 2.25 3.72 1.54 1.59 1.25 1.23 -
P/RPS 0.46 0.39 0.46 0.26 0.46 0.48 0.44 0.74%
P/EPS 5.72 7.03 8.06 6.10 7.19 8.47 11.14 -10.51%
EY 17.48 14.22 12.41 16.40 13.91 11.81 8.98 11.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.19 2.13 1.54 1.18 0.98 1.11 4.79%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 17/07/07 14/07/06 08/08/05 26/07/04 18/08/03 31/07/02 30/07/01 -
Price 3.56 2.25 3.58 1.68 1.52 1.35 1.50 -
P/RPS 0.48 0.39 0.44 0.29 0.44 0.52 0.54 -1.94%
P/EPS 6.03 7.03 7.76 6.65 6.87 9.15 13.59 -12.66%
EY 16.60 14.22 12.89 15.03 14.55 10.93 7.36 14.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.19 2.05 1.68 1.13 1.06 1.35 2.32%

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