[PERSTIM] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
04-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 60.0%
YoY- 87.28%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 549,941 478,930 538,750 469,729 251,333 197,963 173,577 21.18%
PBT 38,277 41,976 29,100 31,803 17,766 15,400 9,217 26.76%
Tax -2,743 -7,052 -4,211 -8,736 -5,449 -3,971 -2,561 1.15%
NP 35,534 34,924 24,889 23,067 12,317 11,429 6,656 32.18%
-
NP to SH 35,534 34,924 24,889 23,067 12,317 11,429 6,656 32.18%
-
Tax Rate 7.17% 16.80% 14.47% 27.47% 30.67% 25.79% 27.79% -
Total Cost 514,407 444,006 513,861 446,662 239,016 186,534 166,921 20.62%
-
Net Worth 230,404 200,587 175,792 137,529 124,300 110,773 98,477 15.21%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 9,931 7,944 6,952 6,639 4,708 4,395 - -
Div Payout % 27.95% 22.75% 27.93% 28.78% 38.23% 38.46% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 230,404 200,587 175,792 137,529 124,300 110,773 98,477 15.21%
NOSH 99,312 99,300 99,317 94,847 94,166 87,915 87,926 2.04%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 6.46% 7.29% 4.62% 4.91% 4.90% 5.77% 3.83% -
ROE 15.42% 17.41% 14.16% 16.77% 9.91% 10.32% 6.76% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 553.75 482.30 542.45 495.24 266.90 225.17 197.41 18.74%
EPS 35.78 35.17 25.06 24.32 13.08 13.00 7.57 29.53%
DPS 10.00 8.00 7.00 7.00 5.00 5.00 0.00 -
NAPS 2.32 2.02 1.77 1.45 1.32 1.26 1.12 12.89%
Adjusted Per Share Value based on latest NOSH - 94,841
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 425.99 370.99 417.32 363.86 194.69 153.35 134.46 21.17%
EPS 27.53 27.05 19.28 17.87 9.54 8.85 5.16 32.17%
DPS 7.69 6.15 5.39 5.14 3.65 3.41 0.00 -
NAPS 1.7848 1.5538 1.3617 1.0653 0.9628 0.8581 0.7628 15.21%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.02 2.60 2.24 2.55 1.69 1.38 1.23 -
P/RPS 0.55 0.54 0.41 0.51 0.63 0.61 0.62 -1.97%
P/EPS 8.44 7.39 8.94 10.49 12.92 10.62 16.25 -10.33%
EY 11.85 13.53 11.19 9.54 7.74 9.42 6.15 11.54%
DY 3.31 3.08 3.13 2.75 2.96 3.62 0.00 -
P/NAPS 1.30 1.29 1.27 1.76 1.28 1.10 1.10 2.82%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/01/08 26/01/07 26/01/06 04/02/05 09/02/04 27/01/03 29/01/02 -
Price 2.93 3.00 2.32 2.57 1.74 1.29 1.22 -
P/RPS 0.53 0.62 0.43 0.52 0.65 0.57 0.62 -2.57%
P/EPS 8.19 8.53 9.26 10.57 13.30 9.92 16.12 -10.66%
EY 12.21 11.72 10.80 9.46 7.52 10.08 6.20 11.95%
DY 3.41 2.67 3.02 2.72 2.87 3.88 0.00 -
P/NAPS 1.26 1.49 1.31 1.77 1.32 1.02 1.09 2.44%

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