[PERSTIM] YoY Quarter Result on 31-Mar-2007 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -4.96%
YoY- 152.41%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 210,417 238,217 190,405 181,635 142,701 200,009 123,604 9.26%
PBT 34,394 13,821 10,429 16,902 7,279 19,387 5,462 35.87%
Tax -7,769 -632 -582 -2,305 -1,496 -1,177 -479 59.06%
NP 26,625 13,189 9,847 14,597 5,783 18,210 4,983 32.20%
-
NP to SH 26,625 13,189 9,847 14,597 5,783 18,210 4,983 32.20%
-
Tax Rate 22.59% 4.57% 5.58% 13.64% 20.55% 6.07% 8.77% -
Total Cost 183,792 225,028 180,558 167,038 136,918 181,799 118,621 7.56%
-
Net Worth 294,950 252,259 237,241 214,486 177,110 156,410 124,243 15.49%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 26,813 9,931 9,926 11,915 7,828 7,583 6,490 26.65%
Div Payout % 100.71% 75.30% 100.81% 81.63% 135.36% 41.64% 130.25% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 294,950 252,259 237,241 214,486 177,110 156,410 124,243 15.49%
NOSH 99,309 99,314 99,264 99,299 97,851 94,794 92,718 1.15%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 12.65% 5.54% 5.17% 8.04% 4.05% 9.10% 4.03% -
ROE 9.03% 5.23% 4.15% 6.81% 3.27% 11.64% 4.01% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 211.88 239.86 191.82 182.92 145.83 210.99 133.31 8.02%
EPS 26.81 13.28 9.92 14.70 5.91 19.21 5.37 30.71%
DPS 27.00 10.00 10.00 12.00 8.00 8.00 7.00 25.21%
NAPS 2.97 2.54 2.39 2.16 1.81 1.65 1.34 14.17%
Adjusted Per Share Value based on latest NOSH - 99,299
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 162.99 184.53 147.49 140.70 110.54 154.93 95.75 9.26%
EPS 20.62 10.22 7.63 11.31 4.48 14.11 3.86 32.19%
DPS 20.77 7.69 7.69 9.23 6.06 5.87 5.03 26.64%
NAPS 2.2847 1.954 1.8377 1.6614 1.3719 1.2116 0.9624 15.49%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.98 1.82 2.95 2.85 2.30 2.63 1.69 -
P/RPS 1.88 0.76 1.54 1.56 1.58 1.25 1.27 6.75%
P/EPS 14.85 13.70 29.74 19.39 38.92 13.69 31.45 -11.75%
EY 6.74 7.30 3.36 5.16 2.57 7.30 3.18 13.33%
DY 6.78 5.49 3.39 4.21 3.48 3.04 4.14 8.56%
P/NAPS 1.34 0.72 1.23 1.32 1.27 1.59 1.26 1.03%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 26/05/09 22/05/08 23/05/07 18/05/06 18/05/05 10/05/04 -
Price 4.07 2.12 2.98 3.10 2.29 2.69 1.50 -
P/RPS 1.92 0.88 1.55 1.69 1.57 1.27 1.13 9.23%
P/EPS 15.18 15.96 30.04 21.09 38.75 14.00 27.91 -9.64%
EY 6.59 6.26 3.33 4.74 2.58 7.14 3.58 10.69%
DY 6.63 4.72 3.36 3.87 3.49 2.97 4.67 6.01%
P/NAPS 1.37 0.83 1.25 1.44 1.27 1.63 1.12 3.41%

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