[PERSTIM] YoY Quarter Result on 30-Jun-2004 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
26-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 19.31%
YoY- 17.61%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 183,349 144,244 195,752 137,486 79,348 57,390 60,937 20.14%
PBT 15,779 9,845 13,032 8,264 6,929 4,512 3,303 29.76%
Tax -1,116 -1,896 -1,977 -2,319 -1,874 -1,263 -872 4.19%
NP 14,663 7,949 11,055 5,945 5,055 3,249 2,431 34.90%
-
NP to SH 14,663 7,949 11,055 5,945 5,055 3,249 2,431 34.90%
-
Tax Rate 7.07% 19.26% 15.17% 28.06% 27.05% 27.99% 26.40% -
Total Cost 168,686 136,295 184,697 131,541 74,293 54,141 58,506 19.29%
-
Net Worth 228,333 187,795 167,645 94,155 123,404 111,821 97,768 15.17%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 228,333 187,795 167,645 94,155 123,404 111,821 97,768 15.17%
NOSH 99,275 99,362 95,797 94,155 91,410 88,048 88,079 2.01%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.00% 5.51% 5.65% 4.32% 6.37% 5.66% 3.99% -
ROE 6.42% 4.23% 6.59% 6.31% 4.10% 2.91% 2.49% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 184.69 145.17 204.34 146.02 86.80 65.18 69.18 17.77%
EPS 14.77 8.00 11.54 6.31 5.53 3.69 2.76 32.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 1.89 1.75 1.00 1.35 1.27 1.11 12.90%
Adjusted Per Share Value based on latest NOSH - 94,155
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 142.03 111.73 151.63 106.50 61.46 44.46 47.20 20.14%
EPS 11.36 6.16 8.56 4.61 3.92 2.52 1.88 34.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7687 1.4547 1.2986 0.7293 0.9559 0.8662 0.7573 15.17%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.38 2.25 3.72 1.54 1.59 1.25 1.23 -
P/RPS 1.83 1.55 1.82 1.05 1.83 1.92 1.78 0.46%
P/EPS 22.88 28.12 32.24 24.39 28.75 33.88 44.57 -10.51%
EY 4.37 3.56 3.10 4.10 3.48 2.95 2.24 11.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.19 2.13 1.54 1.18 0.98 1.11 4.79%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 17/07/07 14/07/06 08/08/05 26/07/04 18/08/03 31/07/02 30/07/01 -
Price 3.56 2.25 3.58 1.68 1.52 1.35 1.50 -
P/RPS 1.93 1.55 1.75 1.15 1.75 2.07 2.17 -1.93%
P/EPS 24.10 28.12 31.02 26.61 27.49 36.59 54.35 -12.67%
EY 4.15 3.56 3.22 3.76 3.64 2.73 1.84 14.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.19 2.05 1.68 1.13 1.06 1.35 2.32%

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