[PERSTIM] YoY Cumulative 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- -70.72%
YoY- 84.46%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 202,233 193,866 218,334 183,349 144,244 195,752 137,486 6.63%
PBT 30,322 12,019 13,632 15,779 9,845 13,032 8,264 24.17%
Tax -6,068 -2,117 -3,258 -1,116 -1,896 -1,977 -2,319 17.37%
NP 24,254 9,902 10,374 14,663 7,949 11,055 5,945 26.39%
-
NP to SH 24,254 9,902 10,374 14,663 7,949 11,055 5,945 26.39%
-
Tax Rate 20.01% 17.61% 23.90% 7.07% 19.26% 15.17% 28.06% -
Total Cost 177,979 183,964 207,960 168,686 136,295 184,697 131,541 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 7.58% 3.82% 4.23% 6.42% 4.23% 6.59% 6.31% -
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 203.62 195.20 219.93 184.69 145.17 204.34 146.02 5.69%
EPS 24.42 9.97 10.45 14.77 8.00 11.54 6.31 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 156.65 150.17 169.13 142.03 111.73 151.63 106.50 6.63%
EPS 18.79 7.67 8.04 11.36 6.16 8.56 4.61 26.37%
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 2.41 1.23 1.23 1.83 1.55 1.82 1.05 14.84%
P/EPS 20.07 24.07 25.84 22.88 28.12 32.24 24.39 -3.19%
EY 4.98 4.15 3.87 4.37 3.56 3.10 4.10 3.29%
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 2.39 1.35 1.20 1.93 1.55 1.75 1.15 12.96%
P/EPS 19.90 26.38 25.36 24.10 28.12 31.02 26.61 -4.72%
EY 5.02 3.79 3.94 4.15 3.56 3.22 3.76 4.93%
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