[PERSTIM] YoY TTM Result on 30-Sep-2001 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
29-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -133.09%
YoY- -116.14%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 495,950 316,605 237,421 276,245 336,311 10.19%
PBT 28,715 22,934 22,597 -6,812 70,203 -20.01%
Tax -6,936 -5,215 -2,619 18,367 -5,016 8.43%
NP 21,779 17,719 19,978 11,555 65,187 -23.95%
-
NP to SH 21,779 17,719 19,978 -10,519 65,187 -23.95%
-
Tax Rate 24.15% 22.74% 11.59% - 7.14% -
Total Cost 474,171 298,886 217,443 264,690 271,124 14.98%
-
Net Worth 134,266 127,676 111,637 95,898 8,677 98.24%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 13,109 4,625 8,792 4,399 - -
Div Payout % 60.19% 26.11% 44.01% 0.00% - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 134,266 127,676 111,637 95,898 8,677 98.24%
NOSH 94,553 92,518 87,903 87,980 34,162 28.96%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.39% 5.60% 8.41% 4.18% 19.38% -
ROE 16.22% 13.88% 17.90% -10.97% 751.23% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 524.52 342.21 270.09 313.99 984.43 -14.55%
EPS 23.03 19.15 22.73 -11.96 190.81 -41.03%
DPS 14.00 5.00 10.00 5.00 0.00 -
NAPS 1.42 1.38 1.27 1.09 0.254 53.72%
Adjusted Per Share Value based on latest NOSH - 87,980
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 384.17 245.25 183.91 213.98 260.51 10.19%
EPS 16.87 13.73 15.48 -8.15 50.49 -23.95%
DPS 10.15 3.58 6.81 3.41 0.00 -
NAPS 1.04 0.989 0.8648 0.7428 0.0672 98.24%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.66 1.56 1.23 1.01 2.08 -
P/RPS 0.32 0.46 0.46 0.32 0.21 11.09%
P/EPS 7.21 8.15 5.41 -8.45 1.09 60.31%
EY 13.88 12.28 18.48 -11.84 91.74 -37.61%
DY 8.43 3.21 8.13 4.95 0.00 -
P/NAPS 1.17 1.13 0.97 0.93 8.19 -38.50%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 03/11/04 05/11/03 31/10/02 29/10/01 21/11/00 -
Price 1.80 1.73 1.18 1.13 1.26 -
P/RPS 0.34 0.51 0.44 0.36 0.13 27.14%
P/EPS 7.81 9.03 5.19 -9.45 0.66 85.39%
EY 12.80 11.07 19.26 -10.58 151.44 -46.05%
DY 7.78 2.89 8.47 4.42 0.00 -
P/NAPS 1.27 1.25 0.93 1.04 4.96 -28.84%

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