[PERSTIM] YoY TTM Result on 30-Sep-2007 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -1.43%
YoY- 77.81%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 840,301 917,776 833,279 732,019 598,141 763,657 495,950 9.18%
PBT 119,187 54,274 44,526 62,008 38,081 54,369 28,715 26.75%
Tax -26,480 -9,562 -6,778 -6,579 -6,907 -8,399 -6,936 25.00%
NP 92,707 44,712 37,748 55,429 31,174 45,970 21,779 27.29%
-
NP to SH 85,327 44,712 37,748 55,429 31,174 51,382 21,779 25.54%
-
Tax Rate 22.22% 17.62% 15.22% 10.61% 18.14% 15.45% 24.15% -
Total Cost 747,594 873,064 795,531 676,590 566,967 717,687 474,171 7.87%
-
Net Worth 312,870 269,126 249,197 229,303 233,949 171,252 134,266 15.13%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 42,705 23,338 19,854 21,842 17,426 14,394 13,109 21.74%
Div Payout % 50.05% 52.20% 52.60% 39.41% 55.90% 28.02% 60.19% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 312,870 269,126 249,197 229,303 233,949 171,252 134,266 15.13%
NOSH 99,323 99,308 99,281 99,265 119,974 97,302 94,553 0.82%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.03% 4.87% 4.53% 7.57% 5.21% 6.02% 4.39% -
ROE 27.27% 16.61% 15.15% 24.17% 13.33% 30.00% 16.22% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 846.02 924.17 839.31 737.44 498.56 784.83 524.52 8.28%
EPS 85.91 45.02 38.02 55.84 25.98 52.81 23.03 24.52%
DPS 43.00 23.50 20.00 22.00 14.52 14.79 14.00 20.55%
NAPS 3.15 2.71 2.51 2.31 1.95 1.76 1.42 14.19%
Adjusted Per Share Value based on latest NOSH - 99,265
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 650.91 710.92 645.47 567.03 463.33 591.54 384.17 9.18%
EPS 66.10 34.63 29.24 42.94 24.15 39.80 16.87 25.54%
DPS 33.08 18.08 15.38 16.92 13.50 11.15 10.15 21.75%
NAPS 2.4235 2.0847 1.9303 1.7762 1.8122 1.3266 1.04 15.13%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 5.00 2.61 2.58 3.42 2.27 2.82 1.66 -
P/RPS 0.59 0.28 0.31 0.46 0.46 0.36 0.32 10.72%
P/EPS 5.82 5.80 6.79 6.12 8.74 5.34 7.21 -3.50%
EY 17.18 17.25 14.74 16.33 11.45 18.73 13.88 3.61%
DY 8.60 9.00 7.75 6.43 6.40 5.25 8.43 0.33%
P/NAPS 1.59 0.96 1.03 1.48 1.16 1.60 1.17 5.24%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 02/11/10 05/11/09 05/11/08 30/10/07 30/10/06 27/10/05 03/11/04 -
Price 5.05 2.69 2.15 3.46 2.35 2.37 1.80 -
P/RPS 0.60 0.29 0.26 0.47 0.47 0.30 0.34 9.92%
P/EPS 5.88 5.97 5.65 6.20 9.04 4.49 7.81 -4.61%
EY 17.01 16.74 17.68 16.14 11.06 22.28 12.80 4.85%
DY 8.51 8.74 9.30 6.36 6.18 6.24 7.78 1.50%
P/NAPS 1.60 0.99 0.86 1.50 1.21 1.35 1.27 3.92%

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