[PERSTIM] YoY Quarter Result on 31-Dec-2004 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
04-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 2.66%
YoY- 265.57%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 176,663 177,106 153,616 178,514 81,131 69,922 52,207 22.51%
PBT 11,161 17,990 6,816 12,698 4,148 5,215 3,429 21.72%
Tax -1,100 -2,631 -990 -4,001 -1,769 -1,395 -990 1.77%
NP 10,061 15,359 5,826 8,697 2,379 3,820 2,439 26.62%
-
NP to SH 10,061 15,359 5,826 8,697 2,379 3,820 2,439 26.62%
-
Tax Rate 9.86% 14.62% 14.52% 31.51% 42.65% 26.75% 28.87% -
Total Cost 166,602 161,747 147,790 169,817 78,752 66,102 49,768 22.29%
-
Net Worth 230,419 200,649 175,673 137,520 124,121 110,903 98,616 15.18%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 230,419 200,649 175,673 137,520 124,121 110,903 98,616 15.18%
NOSH 99,318 99,331 99,250 94,841 94,031 88,018 88,050 2.02%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.70% 8.67% 3.79% 4.87% 2.93% 5.46% 4.67% -
ROE 4.37% 7.65% 3.32% 6.32% 1.92% 3.44% 2.47% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 177.87 178.30 154.78 188.22 86.28 79.44 59.29 20.08%
EPS 10.13 15.47 5.87 9.17 2.53 4.34 2.77 24.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.02 1.77 1.45 1.32 1.26 1.12 12.89%
Adjusted Per Share Value based on latest NOSH - 94,841
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 136.85 137.19 118.99 138.28 62.85 54.16 40.44 22.51%
EPS 7.79 11.90 4.51 6.74 1.84 2.96 1.89 26.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7849 1.5543 1.3608 1.0653 0.9615 0.8591 0.7639 15.18%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.02 2.60 2.24 2.55 1.69 1.38 1.23 -
P/RPS 1.70 1.46 1.45 1.35 1.96 1.74 2.07 -3.22%
P/EPS 29.81 16.82 38.16 27.81 66.80 31.80 44.40 -6.42%
EY 3.35 5.95 2.62 3.60 1.50 3.14 2.25 6.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.29 1.27 1.76 1.28 1.10 1.10 2.82%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/01/08 26/01/07 26/01/06 04/02/05 09/02/04 27/01/03 29/01/02 -
Price 2.93 3.00 2.32 2.57 1.74 1.29 1.22 -
P/RPS 1.65 1.68 1.50 1.37 2.02 1.62 2.06 -3.62%
P/EPS 28.92 19.40 39.52 28.03 68.77 29.72 44.04 -6.76%
EY 3.46 5.15 2.53 3.57 1.45 3.36 2.27 7.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.49 1.31 1.77 1.32 1.02 1.09 2.44%

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