[PERSTIM] YoY Quarter Result on 30-Sep-2005 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
27-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -27.56%
YoY- -5.48%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 247,877 189,929 157,580 189,382 153,729 90,852 70,651 23.24%
PBT 9,304 11,337 14,141 9,252 10,841 6,691 5,673 8.58%
Tax -1,838 -527 -2,525 -1,244 -2,369 -1,806 -1,313 5.76%
NP 7,466 10,810 11,616 8,008 8,472 4,885 4,360 9.36%
-
NP to SH 7,466 10,810 11,616 8,008 8,472 4,885 4,360 9.36%
-
Tax Rate 19.75% 4.65% 17.86% 13.45% 21.85% 26.99% 23.14% -
Total Cost 240,411 179,119 145,964 181,374 145,257 85,967 66,291 23.92%
-
Net Worth 249,197 229,303 233,949 171,252 134,266 127,676 111,637 14.30%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 9,928 9,926 9,597 6,811 6,618 4,625 4,395 14.53%
Div Payout % 132.98% 91.83% 82.63% 85.05% 78.12% 94.70% 100.81% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 249,197 229,303 233,949 171,252 134,266 127,676 111,637 14.30%
NOSH 99,281 99,265 119,974 97,302 94,553 92,518 87,903 2.04%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.01% 5.69% 7.37% 4.23% 5.51% 5.38% 6.17% -
ROE 3.00% 4.71% 4.97% 4.68% 6.31% 3.83% 3.91% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 249.67 191.33 131.35 194.63 162.58 98.20 80.37 20.77%
EPS 7.52 10.89 11.70 8.23 8.96 5.28 4.96 7.17%
DPS 10.00 10.00 8.00 7.00 7.00 5.00 5.00 12.23%
NAPS 2.51 2.31 1.95 1.76 1.42 1.38 1.27 12.01%
Adjusted Per Share Value based on latest NOSH - 97,302
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 192.01 147.12 122.06 146.70 119.08 70.38 54.73 23.24%
EPS 5.78 8.37 9.00 6.20 6.56 3.78 3.38 9.34%
DPS 7.69 7.69 7.43 5.28 5.13 3.58 3.40 14.55%
NAPS 1.9303 1.7762 1.8122 1.3266 1.04 0.989 0.8648 14.30%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.58 3.42 2.27 2.82 1.66 1.56 1.23 -
P/RPS 1.03 1.79 1.73 1.45 1.02 1.59 1.53 -6.37%
P/EPS 34.31 31.40 23.45 34.26 18.53 29.55 24.80 5.55%
EY 2.91 3.18 4.27 2.92 5.40 3.38 4.03 -5.27%
DY 3.88 2.92 3.52 2.48 4.22 3.21 4.07 -0.79%
P/NAPS 1.03 1.48 1.16 1.60 1.17 1.13 0.97 1.00%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 05/11/08 30/10/07 30/10/06 27/10/05 03/11/04 05/11/03 31/10/02 -
Price 2.15 3.46 2.35 2.37 1.80 1.73 1.18 -
P/RPS 0.86 1.81 1.79 1.22 1.11 1.76 1.47 -8.53%
P/EPS 28.59 31.77 24.27 28.80 20.09 32.77 23.79 3.10%
EY 3.50 3.15 4.12 3.47 4.98 3.05 4.20 -2.99%
DY 4.65 2.89 3.40 2.95 3.89 2.89 4.24 1.54%
P/NAPS 0.86 1.50 1.21 1.35 1.27 1.25 0.93 -1.29%

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