[PERSTIM] YoY Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
08-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -73.22%
YoY- 85.95%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 218,334 183,349 144,244 195,752 137,486 79,348 57,390 24.91%
PBT 13,632 15,779 9,845 13,032 8,264 6,929 4,512 20.21%
Tax -3,258 -1,116 -1,896 -1,977 -2,319 -1,874 -1,263 17.09%
NP 10,374 14,663 7,949 11,055 5,945 5,055 3,249 21.32%
-
NP to SH 10,374 14,663 7,949 11,055 5,945 5,055 3,249 21.32%
-
Tax Rate 23.90% 7.07% 19.26% 15.17% 28.06% 27.05% 27.99% -
Total Cost 207,960 168,686 136,295 184,697 131,541 74,293 54,141 25.11%
-
Net Worth 245,203 228,333 187,795 167,645 94,155 123,404 111,821 13.96%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 245,203 228,333 187,795 167,645 94,155 123,404 111,821 13.96%
NOSH 99,272 99,275 99,362 95,797 94,155 91,410 88,048 2.01%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 4.75% 8.00% 5.51% 5.65% 4.32% 6.37% 5.66% -
ROE 4.23% 6.42% 4.23% 6.59% 6.31% 4.10% 2.91% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 219.93 184.69 145.17 204.34 146.02 86.80 65.18 22.44%
EPS 10.45 14.77 8.00 11.54 6.31 5.53 3.69 18.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.30 1.89 1.75 1.00 1.35 1.27 11.71%
Adjusted Per Share Value based on latest NOSH - 95,797
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 169.13 142.03 111.73 151.63 106.50 61.46 44.46 24.91%
EPS 8.04 11.36 6.16 8.56 4.61 3.92 2.52 21.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8994 1.7687 1.4547 1.2986 0.7293 0.9559 0.8662 13.96%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.70 3.38 2.25 3.72 1.54 1.59 1.25 -
P/RPS 1.23 1.83 1.55 1.82 1.05 1.83 1.92 -7.14%
P/EPS 25.84 22.88 28.12 32.24 24.39 28.75 33.88 -4.41%
EY 3.87 4.37 3.56 3.10 4.10 3.48 2.95 4.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.47 1.19 2.13 1.54 1.18 0.98 1.78%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 21/07/08 17/07/07 14/07/06 08/08/05 26/07/04 18/08/03 31/07/02 -
Price 2.65 3.56 2.25 3.58 1.68 1.52 1.35 -
P/RPS 1.20 1.93 1.55 1.75 1.15 1.75 2.07 -8.67%
P/EPS 25.36 24.10 28.12 31.02 26.61 27.49 36.59 -5.92%
EY 3.94 4.15 3.56 3.22 3.76 3.64 2.73 6.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.55 1.19 2.05 1.68 1.13 1.06 0.15%

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