[PERSTIM] YoY Quarter Result on 31-Dec-2008 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
11-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -83.62%
YoY- -87.84%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 204,264 225,468 210,919 281,318 176,663 177,106 153,616 4.86%
PBT 9,121 19,622 28,107 2,985 11,161 17,990 6,816 4.97%
Tax -1,127 -5,608 -7,435 -1,762 -1,100 -2,631 -990 2.18%
NP 7,994 14,014 20,672 1,223 10,061 15,359 5,826 5.41%
-
NP to SH 7,994 14,014 20,672 1,223 10,061 15,359 5,826 5.41%
-
Tax Rate 12.36% 28.58% 26.45% 59.03% 9.86% 14.62% 14.52% -
Total Cost 196,270 211,454 190,247 280,095 166,602 161,747 147,790 4.83%
-
Net Worth 314,794 314,843 275,030 236,645 230,419 200,649 175,673 10.20%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 314,794 314,843 275,030 236,645 230,419 200,649 175,673 10.20%
NOSH 99,304 99,319 99,289 99,430 99,318 99,331 99,250 0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 3.91% 6.22% 9.80% 0.43% 5.70% 8.67% 3.79% -
ROE 2.54% 4.45% 7.52% 0.52% 4.37% 7.65% 3.32% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 205.69 227.01 212.43 282.93 177.87 178.30 154.78 4.85%
EPS 8.05 14.11 20.82 1.23 10.13 15.47 5.87 5.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.17 3.17 2.77 2.38 2.32 2.02 1.77 10.19%
Adjusted Per Share Value based on latest NOSH - 99,430
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 158.23 174.65 163.38 217.91 136.85 137.19 118.99 4.86%
EPS 6.19 10.86 16.01 0.95 7.79 11.90 4.51 5.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4385 2.4388 2.1304 1.8331 1.7849 1.5543 1.3608 10.20%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.74 5.01 3.14 2.27 3.02 2.60 2.24 -
P/RPS 1.82 2.21 1.48 0.80 1.70 1.46 1.45 3.85%
P/EPS 46.46 35.51 15.08 184.55 29.81 16.82 38.16 3.33%
EY 2.15 2.82 6.63 0.54 3.35 5.95 2.62 -3.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.58 1.13 0.95 1.30 1.29 1.27 -1.21%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/01/12 26/01/11 28/01/10 11/02/09 29/01/08 26/01/07 26/01/06 -
Price 3.90 4.98 3.52 2.30 2.93 3.00 2.32 -
P/RPS 1.90 2.19 1.66 0.81 1.65 1.68 1.50 4.01%
P/EPS 48.45 35.29 16.91 186.99 28.92 19.40 39.52 3.45%
EY 2.06 2.83 5.91 0.53 3.46 5.15 2.53 -3.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.57 1.27 0.97 1.26 1.49 1.31 -1.04%

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