[PERSTIM] YoY Quarter Result on 31-Mar-2004 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
10-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 109.46%
YoY- 25.87%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 181,635 142,701 200,009 123,604 76,483 57,173 74,633 15.97%
PBT 16,902 7,279 19,387 5,462 4,099 8,983 8,574 11.97%
Tax -2,305 -1,496 -1,177 -479 -140 947 -1,236 10.93%
NP 14,597 5,783 18,210 4,983 3,959 9,930 7,338 12.13%
-
NP to SH 14,597 5,783 18,210 4,983 3,959 9,930 7,338 12.13%
-
Tax Rate 13.64% 20.55% 6.07% 8.77% 3.42% -10.54% 14.42% -
Total Cost 167,038 136,918 181,799 118,621 72,524 47,243 67,295 16.35%
-
Net Worth 214,486 177,110 156,410 124,243 115,103 108,183 94,936 14.54%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 11,915 7,828 7,583 6,490 - 4,397 - -
Div Payout % 81.63% 135.36% 41.64% 130.25% - 44.29% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 214,486 177,110 156,410 124,243 115,103 108,183 94,936 14.54%
NOSH 99,299 97,851 94,794 92,718 87,865 87,953 87,985 2.03%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 8.04% 4.05% 9.10% 4.03% 5.18% 17.37% 9.83% -
ROE 6.81% 3.27% 11.64% 4.01% 3.44% 9.18% 7.73% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 182.92 145.83 210.99 133.31 87.05 65.00 84.82 13.65%
EPS 14.70 5.91 19.21 5.37 4.50 11.29 8.34 9.90%
DPS 12.00 8.00 8.00 7.00 0.00 5.00 0.00 -
NAPS 2.16 1.81 1.65 1.34 1.31 1.23 1.079 12.25%
Adjusted Per Share Value based on latest NOSH - 92,718
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 140.70 110.54 154.93 95.75 59.24 44.29 57.81 15.97%
EPS 11.31 4.48 14.11 3.86 3.07 7.69 5.68 12.15%
DPS 9.23 6.06 5.87 5.03 0.00 3.41 0.00 -
NAPS 1.6614 1.3719 1.2116 0.9624 0.8916 0.838 0.7354 14.54%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.85 2.30 2.63 1.69 1.25 1.34 1.20 -
P/RPS 1.56 1.58 1.25 1.27 1.44 2.06 1.41 1.69%
P/EPS 19.39 38.92 13.69 31.45 27.74 11.87 14.39 5.09%
EY 5.16 2.57 7.30 3.18 3.60 8.43 6.95 -4.84%
DY 4.21 3.48 3.04 4.14 0.00 3.73 0.00 -
P/NAPS 1.32 1.27 1.59 1.26 0.95 1.09 1.11 2.92%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 18/05/06 18/05/05 10/05/04 29/04/03 10/05/02 18/07/01 -
Price 3.10 2.29 2.69 1.50 1.49 1.51 1.34 -
P/RPS 1.69 1.57 1.27 1.13 1.71 2.32 1.58 1.12%
P/EPS 21.09 38.75 14.00 27.91 33.07 13.37 16.07 4.63%
EY 4.74 2.58 7.14 3.58 3.02 7.48 6.22 -4.42%
DY 3.87 3.49 2.97 4.67 0.00 3.31 0.00 -
P/NAPS 1.44 1.27 1.63 1.12 1.14 1.23 1.24 2.52%

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