[PERSTIM] YoY Quarter Result on 31-Dec-2006 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
26-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 32.22%
YoY- 163.63%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 210,919 281,318 176,663 177,106 153,616 178,514 81,131 17.24%
PBT 28,107 2,985 11,161 17,990 6,816 12,698 4,148 37.52%
Tax -7,435 -1,762 -1,100 -2,631 -990 -4,001 -1,769 27.00%
NP 20,672 1,223 10,061 15,359 5,826 8,697 2,379 43.33%
-
NP to SH 20,672 1,223 10,061 15,359 5,826 8,697 2,379 43.33%
-
Tax Rate 26.45% 59.03% 9.86% 14.62% 14.52% 31.51% 42.65% -
Total Cost 190,247 280,095 166,602 161,747 147,790 169,817 78,752 15.82%
-
Net Worth 275,030 236,645 230,419 200,649 175,673 137,520 124,121 14.16%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 275,030 236,645 230,419 200,649 175,673 137,520 124,121 14.16%
NOSH 99,289 99,430 99,318 99,331 99,250 94,841 94,031 0.91%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 9.80% 0.43% 5.70% 8.67% 3.79% 4.87% 2.93% -
ROE 7.52% 0.52% 4.37% 7.65% 3.32% 6.32% 1.92% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 212.43 282.93 177.87 178.30 154.78 188.22 86.28 16.18%
EPS 20.82 1.23 10.13 15.47 5.87 9.17 2.53 42.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.38 2.32 2.02 1.77 1.45 1.32 13.13%
Adjusted Per Share Value based on latest NOSH - 99,331
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 163.38 217.91 136.85 137.19 118.99 138.28 62.85 17.24%
EPS 16.01 0.95 7.79 11.90 4.51 6.74 1.84 43.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1304 1.8331 1.7849 1.5543 1.3608 1.0653 0.9615 14.16%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.14 2.27 3.02 2.60 2.24 2.55 1.69 -
P/RPS 1.48 0.80 1.70 1.46 1.45 1.35 1.96 -4.56%
P/EPS 15.08 184.55 29.81 16.82 38.16 27.81 66.80 -21.95%
EY 6.63 0.54 3.35 5.95 2.62 3.60 1.50 28.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.95 1.30 1.29 1.27 1.76 1.28 -2.05%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 28/01/10 11/02/09 29/01/08 26/01/07 26/01/06 04/02/05 09/02/04 -
Price 3.52 2.30 2.93 3.00 2.32 2.57 1.74 -
P/RPS 1.66 0.81 1.65 1.68 1.50 1.37 2.02 -3.21%
P/EPS 16.91 186.99 28.92 19.40 39.52 28.03 68.77 -20.83%
EY 5.91 0.53 3.46 5.15 2.53 3.57 1.45 26.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.97 1.26 1.49 1.31 1.77 1.32 -0.64%

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