[PERSTIM] YoY Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
10-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 5.32%
YoY- 12.4%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 660,565 681,452 669,739 377,237 274,446 230,750 302,505 13.89%
PBT 59,443 36,415 51,190 23,224 19,499 18,200 36,559 8.43%
Tax -9,357 -5,707 -9,913 -5,928 -4,111 -1,614 -3,736 16.52%
NP 50,086 30,708 41,277 17,296 15,388 16,586 32,823 7.29%
-
NP to SH 50,086 30,708 41,277 17,296 15,388 16,586 32,823 7.29%
-
Tax Rate 15.74% 15.67% 19.37% 25.53% 21.08% 8.87% 10.22% -
Total Cost 610,479 650,744 628,462 359,941 259,058 214,164 269,682 14.58%
-
Net Worth 214,484 177,067 156,388 124,338 112,579 108,169 54,840 25.50%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 19,859 14,674 14,217 9,278 8,795 4,397 - -
Div Payout % 39.65% 47.79% 34.44% 53.65% 57.16% 26.51% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 214,484 177,067 156,388 124,338 112,579 108,169 54,840 25.50%
NOSH 99,298 97,827 94,780 92,789 87,952 87,942 50,825 11.80%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 7.58% 4.51% 6.16% 4.58% 5.61% 7.19% 10.85% -
ROE 23.35% 17.34% 26.39% 13.91% 13.67% 15.33% 59.85% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 665.23 696.59 706.62 406.55 312.04 262.39 595.19 1.87%
EPS 50.44 31.39 43.55 18.64 17.49 18.86 64.58 -4.03%
DPS 20.00 15.00 15.00 10.00 10.00 5.00 0.00 -
NAPS 2.16 1.81 1.65 1.34 1.28 1.23 1.079 12.25%
Adjusted Per Share Value based on latest NOSH - 92,718
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 511.68 527.86 518.79 292.21 212.59 178.74 234.33 13.89%
EPS 38.80 23.79 31.97 13.40 11.92 12.85 25.43 7.29%
DPS 15.38 11.37 11.01 7.19 6.81 3.41 0.00 -
NAPS 1.6614 1.3716 1.2114 0.9631 0.8721 0.8379 0.4248 25.50%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.85 2.30 2.63 1.69 1.25 1.34 1.20 -
P/RPS 0.43 0.33 0.37 0.42 0.40 0.51 0.20 13.60%
P/EPS 5.65 7.33 6.04 9.07 7.14 7.10 1.86 20.33%
EY 17.70 13.65 16.56 11.03 14.00 14.07 53.82 -16.91%
DY 7.02 6.52 5.70 5.92 8.00 3.73 0.00 -
P/NAPS 1.32 1.27 1.59 1.26 0.98 1.09 1.11 2.92%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 18/05/06 18/05/05 10/05/04 29/04/03 10/05/02 18/07/01 -
Price 3.10 2.29 2.69 1.50 1.49 1.51 1.34 -
P/RPS 0.47 0.33 0.38 0.37 0.48 0.58 0.23 12.64%
P/EPS 6.15 7.30 6.18 8.05 8.52 8.01 2.07 19.88%
EY 16.27 13.71 16.19 12.43 11.74 12.49 48.19 -16.54%
DY 6.45 6.55 5.58 6.67 6.71 3.31 0.00 -
P/NAPS 1.44 1.27 1.63 1.12 1.16 1.23 1.24 2.52%

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