[PERSTIM] YoY TTM Result on 31-Mar-2003 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
29-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -27.96%
YoY- -7.22%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 681,451 669,738 374,935 274,446 230,750 302,505 283,254 15.74%
PBT 36,379 51,190 23,230 19,499 18,200 36,559 25,710 5.95%
Tax -5,707 -9,866 -5,928 -4,111 -1,614 18,338 -4,305 4.80%
NP 30,672 41,324 17,302 15,388 16,586 54,897 21,405 6.17%
-
NP to SH 36,084 41,324 17,302 15,388 16,586 32,823 21,405 9.08%
-
Tax Rate 15.69% 19.27% 25.52% 21.08% 8.87% -50.16% 16.74% -
Total Cost 650,779 628,414 357,633 259,058 214,164 247,608 261,849 16.37%
-
Net Worth 177,110 156,410 124,243 115,103 108,183 94,936 -139,660 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 14,639 14,202 11,116 4,395 8,796 - - -
Div Payout % 40.57% 34.37% 64.25% 28.56% 53.04% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 177,110 156,410 124,243 115,103 108,183 94,936 -139,660 -
NOSH 97,851 94,794 92,718 87,865 87,953 87,985 119,880 -3.32%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.50% 6.17% 4.61% 5.61% 7.19% 18.15% 7.56% -
ROE 20.37% 26.42% 13.93% 13.37% 15.33% 34.57% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 696.42 706.52 404.38 312.35 262.35 343.81 236.28 19.73%
EPS 36.88 43.59 18.66 17.51 18.86 37.30 17.86 12.83%
DPS 14.96 15.00 12.00 5.00 10.00 0.00 0.00 -
NAPS 1.81 1.65 1.34 1.31 1.23 1.079 -1.165 -
Adjusted Per Share Value based on latest NOSH - 87,865
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 527.86 518.79 290.43 212.59 178.74 234.33 219.41 15.74%
EPS 27.95 32.01 13.40 11.92 12.85 25.43 16.58 9.08%
DPS 11.34 11.00 8.61 3.40 6.81 0.00 0.00 -
NAPS 1.3719 1.2116 0.9624 0.8916 0.838 0.7354 -1.0818 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 - -
Price 2.30 2.63 1.69 1.25 1.34 1.20 0.00 -
P/RPS 0.33 0.37 0.42 0.40 0.51 0.35 0.00 -
P/EPS 6.24 6.03 9.06 7.14 7.11 3.22 0.00 -
EY 16.03 16.58 11.04 14.01 14.07 31.09 0.00 -
DY 6.50 5.70 7.10 4.00 7.46 0.00 0.00 -
P/NAPS 1.27 1.59 1.26 0.95 1.09 1.11 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 18/05/06 18/05/05 10/05/04 29/04/03 10/05/02 18/07/01 - -
Price 2.29 2.69 1.50 1.49 1.51 1.34 0.00 -
P/RPS 0.33 0.38 0.37 0.48 0.58 0.39 0.00 -
P/EPS 6.21 6.17 8.04 8.51 8.01 3.59 0.00 -
EY 16.10 16.21 12.44 11.75 12.49 27.84 0.00 -
DY 6.53 5.58 8.00 3.36 6.62 0.00 0.00 -
P/NAPS 1.27 1.63 1.12 1.14 1.23 1.24 0.00 -

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