[PERSTIM] YoY Cumulative Quarter Result on 31-Mar-2002 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
10-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 149.19%
YoY- -49.47%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 669,739 377,237 274,446 230,750 302,505 367,494 296,798 -0.86%
PBT 51,190 23,224 19,499 18,200 36,559 25,384 -24,985 -
Tax -9,913 -5,928 -4,111 -1,614 -3,736 -5,194 24,985 -
NP 41,277 17,296 15,388 16,586 32,823 20,190 0 -100.00%
-
NP to SH 41,277 17,296 15,388 16,586 32,823 20,190 -27,406 -
-
Tax Rate 19.37% 25.53% 21.08% 8.87% 10.22% 20.46% - -
Total Cost 628,462 359,941 259,058 214,164 269,682 347,304 296,798 -0.79%
-
Net Worth 156,388 124,338 112,579 108,169 54,840 -74,333 -94,470 -
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 14,217 9,278 8,795 4,397 - - - -100.00%
Div Payout % 34.44% 53.65% 57.16% 26.51% - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 156,388 124,338 112,579 108,169 54,840 -74,333 -94,470 -
NOSH 94,780 92,789 87,952 87,942 50,825 119,893 119,886 0.25%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 6.16% 4.58% 5.61% 7.19% 10.85% 5.49% 0.00% -
ROE 26.39% 13.91% 13.67% 15.33% 59.85% 0.00% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 706.62 406.55 312.04 262.39 595.19 306.52 247.57 -1.10%
EPS 43.55 18.64 17.49 18.86 64.58 16.84 -22.86 -
DPS 15.00 10.00 10.00 5.00 0.00 0.00 0.00 -100.00%
NAPS 1.65 1.34 1.28 1.23 1.079 -0.62 -0.788 -
Adjusted Per Share Value based on latest NOSH - 87,953
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 518.79 292.21 212.59 178.74 234.33 284.67 229.90 -0.86%
EPS 31.97 13.40 11.92 12.85 25.43 15.64 -21.23 -
DPS 11.01 7.19 6.81 3.41 0.00 0.00 0.00 -100.00%
NAPS 1.2114 0.9631 0.8721 0.8379 0.4248 -0.5758 -0.7318 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 - - -
Price 2.63 1.69 1.25 1.34 1.20 0.00 0.00 -
P/RPS 0.37 0.42 0.40 0.51 0.20 0.00 0.00 -100.00%
P/EPS 6.04 9.07 7.14 7.10 1.86 0.00 0.00 -100.00%
EY 16.56 11.03 14.00 14.07 53.82 0.00 0.00 -100.00%
DY 5.70 5.92 8.00 3.73 0.00 0.00 0.00 -100.00%
P/NAPS 1.59 1.26 0.98 1.09 1.11 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 18/05/05 10/05/04 29/04/03 10/05/02 18/07/01 28/04/00 - -
Price 2.69 1.50 1.49 1.51 1.34 0.00 0.00 -
P/RPS 0.38 0.37 0.48 0.58 0.23 0.00 0.00 -100.00%
P/EPS 6.18 8.05 8.52 8.01 2.07 0.00 0.00 -100.00%
EY 16.19 12.43 11.74 12.49 48.19 0.00 0.00 -100.00%
DY 5.58 6.67 6.71 3.31 0.00 0.00 0.00 -100.00%
P/NAPS 1.63 1.12 1.16 1.23 1.24 0.00 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