[PERSTIM] YoY Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 0.98%
YoY- -7.22%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 681,452 669,739 377,237 274,446 230,750 302,505 367,494 10.83%
PBT 36,415 51,190 23,224 19,499 18,200 36,559 25,384 6.19%
Tax -5,707 -9,913 -5,928 -4,111 -1,614 -3,736 -5,194 1.58%
NP 30,708 41,277 17,296 15,388 16,586 32,823 20,190 7.23%
-
NP to SH 30,708 41,277 17,296 15,388 16,586 32,823 20,190 7.23%
-
Tax Rate 15.67% 19.37% 25.53% 21.08% 8.87% 10.22% 20.46% -
Total Cost 650,744 628,462 359,941 259,058 214,164 269,682 347,304 11.02%
-
Net Worth 177,067 156,388 124,338 112,579 108,169 54,840 -74,333 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 14,674 14,217 9,278 8,795 4,397 - - -
Div Payout % 47.79% 34.44% 53.65% 57.16% 26.51% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 177,067 156,388 124,338 112,579 108,169 54,840 -74,333 -
NOSH 97,827 94,780 92,789 87,952 87,942 50,825 119,893 -3.33%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.51% 6.16% 4.58% 5.61% 7.19% 10.85% 5.49% -
ROE 17.34% 26.39% 13.91% 13.67% 15.33% 59.85% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 696.59 706.62 406.55 312.04 262.39 595.19 306.52 14.65%
EPS 31.39 43.55 18.64 17.49 18.86 64.58 16.84 10.93%
DPS 15.00 15.00 10.00 10.00 5.00 0.00 0.00 -
NAPS 1.81 1.65 1.34 1.28 1.23 1.079 -0.62 -
Adjusted Per Share Value based on latest NOSH - 87,865
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 527.86 518.79 292.21 212.59 178.74 234.33 284.67 10.83%
EPS 23.79 31.97 13.40 11.92 12.85 25.43 15.64 7.23%
DPS 11.37 11.01 7.19 6.81 3.41 0.00 0.00 -
NAPS 1.3716 1.2114 0.9631 0.8721 0.8379 0.4248 -0.5758 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 - -
Price 2.30 2.63 1.69 1.25 1.34 1.20 0.00 -
P/RPS 0.33 0.37 0.42 0.40 0.51 0.20 0.00 -
P/EPS 7.33 6.04 9.07 7.14 7.10 1.86 0.00 -
EY 13.65 16.56 11.03 14.00 14.07 53.82 0.00 -
DY 6.52 5.70 5.92 8.00 3.73 0.00 0.00 -
P/NAPS 1.27 1.59 1.26 0.98 1.09 1.11 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/06 18/05/05 10/05/04 29/04/03 10/05/02 18/07/01 28/04/00 -
Price 2.29 2.69 1.50 1.49 1.51 1.34 0.00 -
P/RPS 0.33 0.38 0.37 0.48 0.58 0.23 0.00 -
P/EPS 7.30 6.18 8.05 8.52 8.01 2.07 0.00 -
EY 13.71 16.19 12.43 11.74 12.49 48.19 0.00 -
DY 6.55 5.58 6.67 6.71 3.31 0.00 0.00 -
P/NAPS 1.27 1.63 1.12 1.16 1.23 1.24 0.00 -

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