[PERSTIM] YoY Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
29-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 5.22%
YoY- -73.88%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 626,305 335,110 263,950 231,436 303,829 386,357 -0.50%
PBT 42,404 23,688 20,533 12,289 37,313 25,749 -0.52%
Tax -11,648 -7,265 -5,294 -3,414 -3,333 -6,837 -0.55%
NP 30,756 16,422 15,238 8,874 33,980 18,912 -0.51%
-
NP to SH 30,756 16,422 15,238 8,874 33,980 18,912 -0.51%
-
Tax Rate 27.47% 30.67% 25.78% 27.78% 8.93% 26.55% -
Total Cost 595,549 318,688 248,712 222,561 269,849 367,445 -0.50%
-
Net Worth 137,529 124,299 110,773 98,477 38,484 -80,332 -
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 8,852 6,277 5,861 - - - -100.00%
Div Payout % 28.78% 38.23% 38.46% - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 137,529 124,299 110,773 98,477 38,484 -80,332 -
NOSH 94,847 94,166 87,915 87,926 38,678 119,898 0.24%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 4.91% 4.90% 5.77% 3.83% 11.18% 4.89% -
ROE 22.36% 13.21% 13.76% 9.01% 88.29% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 660.33 355.87 300.23 263.22 785.53 322.24 -0.75%
EPS 32.43 17.44 17.33 10.09 87.85 15.77 -0.75%
DPS 9.33 6.67 6.67 0.00 0.00 0.00 -100.00%
NAPS 1.45 1.32 1.26 1.12 0.995 -0.67 -
Adjusted Per Share Value based on latest NOSH - 88,050
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 485.15 259.58 204.46 179.27 235.35 299.28 -0.50%
EPS 23.82 12.72 11.80 6.87 26.32 14.65 -0.51%
DPS 6.86 4.86 4.54 0.00 0.00 0.00 -100.00%
NAPS 1.0653 0.9628 0.8581 0.7628 0.2981 -0.6223 -
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.55 1.69 1.38 1.23 1.05 0.00 -
P/RPS 0.39 0.47 0.46 0.47 0.13 0.00 -100.00%
P/EPS 7.86 9.69 7.96 12.19 1.20 0.00 -100.00%
EY 12.72 10.32 12.56 8.21 83.67 0.00 -100.00%
DY 3.66 3.94 4.83 0.00 0.00 0.00 -100.00%
P/NAPS 1.76 1.28 1.10 1.10 1.06 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 04/02/05 09/02/04 27/01/03 29/01/02 12/02/01 30/03/00 -
Price 2.57 1.74 1.29 1.22 1.29 0.00 -
P/RPS 0.39 0.49 0.43 0.46 0.16 0.00 -100.00%
P/EPS 7.93 9.98 7.44 12.09 1.47 0.00 -100.00%
EY 12.62 10.02 13.44 8.27 68.10 0.00 -100.00%
DY 3.63 3.83 5.17 0.00 0.00 0.00 -100.00%
P/NAPS 1.77 1.32 1.02 1.09 1.30 0.00 -100.00%

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