[PERSTIM] YoY Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 23.38%
YoY- -25.61%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 985,746 740,346 660,565 681,452 669,739 377,237 274,446 23.72%
PBT 39,742 48,706 59,443 36,415 51,190 23,224 19,499 12.58%
Tax -7,490 -3,325 -9,357 -5,707 -9,913 -5,928 -4,111 10.50%
NP 32,252 45,381 50,086 30,708 41,277 17,296 15,388 13.11%
-
NP to SH 32,252 45,381 50,086 30,708 41,277 17,296 15,388 13.11%
-
Tax Rate 18.85% 6.83% 15.74% 15.67% 19.37% 25.53% 21.08% -
Total Cost 953,494 694,965 610,479 650,744 628,462 359,941 259,058 24.23%
-
Net Worth 252,216 237,331 214,484 177,067 156,388 124,338 112,579 14.37%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 19,859 19,860 19,859 14,674 14,217 9,278 8,795 14.52%
Div Payout % 61.58% 43.76% 39.65% 47.79% 34.44% 53.65% 57.16% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 252,216 237,331 214,484 177,067 156,388 124,338 112,579 14.37%
NOSH 99,298 99,301 99,298 97,827 94,780 92,789 87,952 2.04%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.27% 6.13% 7.58% 4.51% 6.16% 4.58% 5.61% -
ROE 12.79% 19.12% 23.35% 17.34% 26.39% 13.91% 13.67% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 992.71 745.55 665.23 696.59 706.62 406.55 312.04 21.25%
EPS 32.48 45.70 50.44 31.39 43.55 18.64 17.49 10.85%
DPS 20.00 20.00 20.00 15.00 15.00 10.00 10.00 12.23%
NAPS 2.54 2.39 2.16 1.81 1.65 1.34 1.28 12.08%
Adjusted Per Share Value based on latest NOSH - 97,851
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 763.58 573.48 511.68 527.86 518.79 292.21 212.59 23.72%
EPS 24.98 35.15 38.80 23.79 31.97 13.40 11.92 13.11%
DPS 15.38 15.38 15.38 11.37 11.01 7.19 6.81 14.52%
NAPS 1.9537 1.8384 1.6614 1.3716 1.2114 0.9631 0.8721 14.37%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.82 2.95 2.85 2.30 2.63 1.69 1.25 -
P/RPS 0.18 0.40 0.43 0.33 0.37 0.42 0.40 -12.45%
P/EPS 5.60 6.46 5.65 7.33 6.04 9.07 7.14 -3.96%
EY 17.85 15.49 17.70 13.65 16.56 11.03 14.00 4.12%
DY 10.99 6.78 7.02 6.52 5.70 5.92 8.00 5.42%
P/NAPS 0.72 1.23 1.32 1.27 1.59 1.26 0.98 -5.00%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 26/05/09 22/05/08 23/05/07 18/05/06 18/05/05 10/05/04 29/04/03 -
Price 2.12 2.98 3.10 2.29 2.69 1.50 1.49 -
P/RPS 0.21 0.40 0.47 0.33 0.38 0.37 0.48 -12.85%
P/EPS 6.53 6.52 6.15 7.30 6.18 8.05 8.52 -4.33%
EY 15.32 15.34 16.27 13.71 16.19 12.43 11.74 4.53%
DY 9.43 6.71 6.45 6.55 5.58 6.67 6.71 5.83%
P/NAPS 0.83 1.25 1.44 1.27 1.63 1.12 1.16 -5.42%

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