[PERSTIM] YoY Quarter Result on 30-Sep-2006 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
30-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 46.13%
YoY- 45.05%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 204,375 247,877 189,929 157,580 189,382 153,729 90,852 14.45%
PBT 25,449 9,304 11,337 14,141 9,252 10,841 6,691 24.91%
Tax -5,051 -1,838 -527 -2,525 -1,244 -2,369 -1,806 18.67%
NP 20,398 7,466 10,810 11,616 8,008 8,472 4,885 26.87%
-
NP to SH 20,398 7,466 10,810 11,616 8,008 8,472 4,885 26.87%
-
Tax Rate 19.85% 19.75% 4.65% 17.86% 13.45% 21.85% 26.99% -
Total Cost 183,977 240,411 179,119 145,964 181,374 145,257 85,967 13.50%
-
Net Worth 269,126 249,197 229,303 233,949 171,252 134,266 127,676 13.22%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 13,406 9,928 9,926 9,597 6,811 6,618 4,625 19.38%
Div Payout % 65.73% 132.98% 91.83% 82.63% 85.05% 78.12% 94.70% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 269,126 249,197 229,303 233,949 171,252 134,266 127,676 13.22%
NOSH 99,308 99,281 99,265 119,974 97,302 94,553 92,518 1.18%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.98% 3.01% 5.69% 7.37% 4.23% 5.51% 5.38% -
ROE 7.58% 3.00% 4.71% 4.97% 4.68% 6.31% 3.83% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 205.80 249.67 191.33 131.35 194.63 162.58 98.20 13.11%
EPS 20.54 7.52 10.89 11.70 8.23 8.96 5.28 25.38%
DPS 13.50 10.00 10.00 8.00 7.00 7.00 5.00 17.98%
NAPS 2.71 2.51 2.31 1.95 1.76 1.42 1.38 11.89%
Adjusted Per Share Value based on latest NOSH - 119,974
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 158.31 192.01 147.12 122.06 146.70 119.08 70.38 14.45%
EPS 15.80 5.78 8.37 9.00 6.20 6.56 3.78 26.89%
DPS 10.39 7.69 7.69 7.43 5.28 5.13 3.58 19.41%
NAPS 2.0847 1.9303 1.7762 1.8122 1.3266 1.04 0.989 13.22%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.61 2.58 3.42 2.27 2.82 1.66 1.56 -
P/RPS 1.27 1.03 1.79 1.73 1.45 1.02 1.59 -3.67%
P/EPS 12.71 34.31 31.40 23.45 34.26 18.53 29.55 -13.10%
EY 7.87 2.91 3.18 4.27 2.92 5.40 3.38 15.11%
DY 5.17 3.88 2.92 3.52 2.48 4.22 3.21 8.25%
P/NAPS 0.96 1.03 1.48 1.16 1.60 1.17 1.13 -2.67%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 05/11/09 05/11/08 30/10/07 30/10/06 27/10/05 03/11/04 05/11/03 -
Price 2.69 2.15 3.46 2.35 2.37 1.80 1.73 -
P/RPS 1.31 0.86 1.81 1.79 1.22 1.11 1.76 -4.79%
P/EPS 13.10 28.59 31.77 24.27 28.80 20.09 32.77 -14.15%
EY 7.64 3.50 3.15 4.12 3.47 4.98 3.05 16.52%
DY 5.02 4.65 2.89 3.40 2.95 3.89 2.89 9.63%
P/NAPS 0.99 0.86 1.50 1.21 1.35 1.27 1.25 -3.80%

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