[PERSTIM] YoY Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
27-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 50.2%
YoY- 71.71%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 538,750 469,729 251,333 197,963 173,577 227,872 289,768 -0.65%
PBT 29,100 31,803 17,766 15,400 9,217 27,985 19,312 -0.43%
Tax -4,211 -8,736 -5,449 -3,971 -2,561 -2,500 -5,128 0.20%
NP 24,889 23,067 12,317 11,429 6,656 25,485 14,184 -0.59%
-
NP to SH 24,889 23,067 12,317 11,429 6,656 25,485 14,184 -0.59%
-
Tax Rate 14.47% 27.47% 30.67% 25.79% 27.79% 8.93% 26.55% -
Total Cost 513,861 446,662 239,016 186,534 166,921 202,387 275,584 -0.66%
-
Net Worth 175,792 137,529 124,300 110,773 98,477 38,484 -80,332 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 6,952 6,639 4,708 4,395 - - - -100.00%
Div Payout % 27.93% 28.78% 38.23% 38.46% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 175,792 137,529 124,300 110,773 98,477 38,484 -80,332 -
NOSH 99,317 94,847 94,166 87,915 87,926 38,678 119,898 0.20%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 4.62% 4.91% 4.90% 5.77% 3.83% 11.18% 4.89% -
ROE 14.16% 16.77% 9.91% 10.32% 6.76% 66.22% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 542.45 495.24 266.90 225.17 197.41 589.15 241.68 -0.85%
EPS 25.06 24.32 13.08 13.00 7.57 65.89 11.83 -0.79%
DPS 7.00 7.00 5.00 5.00 0.00 0.00 0.00 -100.00%
NAPS 1.77 1.45 1.32 1.26 1.12 0.995 -0.67 -
Adjusted Per Share Value based on latest NOSH - 88,018
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 417.32 363.86 194.69 153.35 134.46 176.51 224.46 -0.65%
EPS 19.28 17.87 9.54 8.85 5.16 19.74 10.99 -0.59%
DPS 5.39 5.14 3.65 3.41 0.00 0.00 0.00 -100.00%
NAPS 1.3617 1.0653 0.9628 0.8581 0.7628 0.2981 -0.6223 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.24 2.55 1.69 1.38 1.23 1.05 0.00 -
P/RPS 0.41 0.51 0.63 0.61 0.62 0.18 0.00 -100.00%
P/EPS 8.94 10.49 12.92 10.62 16.25 1.59 0.00 -100.00%
EY 11.19 9.54 7.74 9.42 6.15 62.75 0.00 -100.00%
DY 3.13 2.75 2.96 3.62 0.00 0.00 0.00 -100.00%
P/NAPS 1.27 1.76 1.28 1.10 1.10 1.06 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 26/01/06 04/02/05 09/02/04 27/01/03 29/01/02 12/02/01 30/03/00 -
Price 2.32 2.57 1.74 1.29 1.22 1.29 0.00 -
P/RPS 0.43 0.52 0.65 0.57 0.62 0.22 0.00 -100.00%
P/EPS 9.26 10.57 13.30 9.92 16.12 1.96 0.00 -100.00%
EY 10.80 9.46 7.52 10.08 6.20 51.08 0.00 -100.00%
DY 3.02 2.72 2.87 3.88 0.00 0.00 0.00 -100.00%
P/NAPS 1.31 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