[PERSTIM] YoY Annualized Quarter 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- 17.1%
YoY- 84.46%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 808,932 775,464 873,336 733,396 576,976 783,008 549,944 6.63%
PBT 121,288 48,076 54,528 63,116 39,380 52,128 33,056 24.17%
Tax -24,272 -8,468 -13,032 -4,464 -7,584 -7,908 -9,276 17.37%
NP 97,016 39,608 41,496 58,652 31,796 44,220 23,780 26.39%
-
NP to SH 97,016 39,608 41,496 58,652 31,796 44,220 23,780 26.39%
-
Tax Rate 20.01% 17.61% 23.90% 7.07% 19.26% 15.17% 28.06% -
Total Cost 711,916 735,856 831,840 674,744 545,180 738,788 526,164 5.16%
-
Net Worth 319,811 259,219 245,203 228,333 187,795 167,645 94,155 22.59%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 319,811 259,219 245,203 228,333 187,795 167,645 94,155 22.59%
NOSH 99,320 99,317 99,272 99,275 99,362 95,797 94,155 0.89%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.99% 5.11% 4.75% 8.00% 5.51% 5.65% 4.32% -
ROE 30.34% 15.28% 16.92% 25.69% 16.93% 26.38% 25.26% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 814.47 780.79 879.73 738.75 580.68 817.36 584.08 5.69%
EPS 97.68 39.88 41.80 59.08 32.00 46.16 25.24 25.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 2.61 2.47 2.30 1.89 1.75 1.00 21.50%
Adjusted Per Share Value based on latest NOSH - 99,275
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 626.61 600.69 676.50 568.10 446.94 606.53 426.00 6.63%
EPS 75.15 30.68 32.14 45.43 24.63 34.25 18.42 26.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4773 2.008 1.8994 1.7687 1.4547 1.2986 0.7293 22.59%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 4.90 2.40 2.70 3.38 2.25 3.72 1.54 -
P/RPS 0.60 0.31 0.31 0.46 0.39 0.46 0.26 14.94%
P/EPS 5.02 6.02 6.46 5.72 7.03 8.06 6.10 -3.19%
EY 19.93 16.62 15.48 17.48 14.22 12.41 16.40 3.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.92 1.09 1.47 1.19 2.13 1.54 -0.21%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/07/10 27/07/09 21/07/08 17/07/07 14/07/06 08/08/05 26/07/04 -
Price 4.86 2.63 2.65 3.56 2.25 3.58 1.68 -
P/RPS 0.60 0.34 0.30 0.48 0.39 0.44 0.29 12.87%
P/EPS 4.98 6.59 6.34 6.03 7.03 7.76 6.65 -4.70%
EY 20.10 15.16 15.77 16.60 14.22 12.89 15.03 4.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.01 1.07 1.55 1.19 2.05 1.68 -1.76%

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