[PERSTIM] YoY TTM Result on 31-Dec-2002 [#3]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
27-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 6.91%
YoY- 52.63%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 738,759 593,333 327,814 255,136 248,210 305,598 205,528 -1.35%
PBT 48,487 37,265 21,867 24,383 17,791 34,057 19,638 -0.95%
Tax -5,388 -9,168 -5,589 -3,024 -3,797 19,508 -4,239 -0.25%
NP 43,099 28,097 16,278 21,359 13,994 53,565 15,399 -1.08%
-
NP to SH 48,511 28,097 16,278 21,359 13,994 31,491 15,399 -1.21%
-
Tax Rate 11.11% 24.60% 25.56% 12.40% 21.34% -57.28% 21.59% -
Total Cost 695,660 565,236 311,536 233,777 234,216 252,033 190,129 -1.36%
-
Net Worth 175,673 137,520 124,121 110,903 98,616 69,242 -80,358 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 14,394 13,109 4,625 8,792 4,399 - - -100.00%
Div Payout % 29.67% 46.66% 28.42% 41.17% 31.44% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 175,673 137,520 124,121 110,903 98,616 69,242 -80,358 -
NOSH 99,250 94,841 94,031 88,018 88,050 69,590 119,938 0.20%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 5.83% 4.74% 4.97% 8.37% 5.64% 17.53% 7.49% -
ROE 27.61% 20.43% 13.11% 19.26% 14.19% 45.48% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 744.34 625.60 348.62 289.87 281.89 439.14 171.36 -1.54%
EPS 48.88 29.63 17.31 24.27 15.89 45.25 12.84 -1.41%
DPS 14.50 13.82 4.92 10.00 5.00 0.00 0.00 -100.00%
NAPS 1.77 1.45 1.32 1.26 1.12 0.995 -0.67 -
Adjusted Per Share Value based on latest NOSH - 88,018
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 572.25 459.61 253.93 197.63 192.27 236.72 159.21 -1.35%
EPS 37.58 21.76 12.61 16.55 10.84 24.39 11.93 -1.21%
DPS 11.15 10.15 3.58 6.81 3.41 0.00 0.00 -100.00%
NAPS 1.3608 1.0653 0.9615 0.8591 0.7639 0.5364 -0.6225 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.24 2.55 1.69 1.38 1.23 1.05 0.00 -
P/RPS 0.30 0.41 0.48 0.48 0.44 0.24 0.00 -100.00%
P/EPS 4.58 8.61 9.76 5.69 7.74 2.32 0.00 -100.00%
EY 21.82 11.62 10.24 17.58 12.92 43.10 0.00 -100.00%
DY 6.47 5.42 2.91 7.25 4.07 0.00 0.00 -100.00%
P/NAPS 1.27 1.76 1.28 1.10 1.10 1.06 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 26/01/06 04/02/05 09/02/04 27/01/03 29/01/02 12/02/01 - -
Price 2.32 2.57 1.74 1.29 1.22 1.29 0.00 -
P/RPS 0.31 0.41 0.50 0.45 0.43 0.29 0.00 -100.00%
P/EPS 4.75 8.68 10.05 5.32 7.68 2.85 0.00 -100.00%
EY 21.07 11.53 9.95 18.81 13.03 35.08 0.00 -100.00%
DY 6.25 5.38 2.83 7.75 4.10 0.00 0.00 -100.00%
P/NAPS 1.31 1.77 1.32 1.02 1.09 1.30 0.00 -100.00%

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