[PERSTIM] YoY TTM Result on 31-Mar-2006 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -25.62%
YoY- -12.68%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 985,746 740,346 660,565 681,451 669,738 374,935 274,446 23.72%
PBT 39,742 48,706 58,878 36,379 51,190 23,230 19,499 12.58%
Tax -7,490 -3,325 -9,357 -5,707 -9,866 -5,928 -4,111 10.50%
NP 32,252 45,381 49,521 30,672 41,324 17,302 15,388 13.11%
-
NP to SH 32,252 45,381 49,521 36,084 41,324 17,302 15,388 13.11%
-
Tax Rate 18.85% 6.83% 15.89% 15.69% 19.27% 25.52% 21.08% -
Total Cost 953,494 694,965 611,044 650,779 628,414 357,633 259,058 24.23%
-
Net Worth 252,259 237,241 214,486 177,110 156,410 124,243 115,103 13.95%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 19,859 19,852 21,513 14,639 14,202 11,116 4,395 28.54%
Div Payout % 61.58% 43.75% 43.44% 40.57% 34.37% 64.25% 28.56% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 252,259 237,241 214,486 177,110 156,410 124,243 115,103 13.95%
NOSH 99,314 99,264 99,299 97,851 94,794 92,718 87,865 2.06%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.27% 6.13% 7.50% 4.50% 6.17% 4.61% 5.61% -
ROE 12.79% 19.13% 23.09% 20.37% 26.42% 13.93% 13.37% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 992.55 745.83 665.23 696.42 706.52 404.38 312.35 21.22%
EPS 32.47 45.72 49.87 36.88 43.59 18.66 17.51 10.83%
DPS 20.00 20.00 21.67 14.96 15.00 12.00 5.00 25.96%
NAPS 2.54 2.39 2.16 1.81 1.65 1.34 1.31 11.65%
Adjusted Per Share Value based on latest NOSH - 97,851
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 763.58 573.48 511.68 527.86 518.79 290.43 212.59 23.72%
EPS 24.98 35.15 38.36 27.95 32.01 13.40 11.92 13.11%
DPS 15.38 15.38 16.66 11.34 11.00 8.61 3.40 28.57%
NAPS 1.954 1.8377 1.6614 1.3719 1.2116 0.9624 0.8916 13.95%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.82 2.95 2.85 2.30 2.63 1.69 1.25 -
P/RPS 0.18 0.40 0.43 0.33 0.37 0.42 0.40 -12.45%
P/EPS 5.60 6.45 5.71 6.24 6.03 9.06 7.14 -3.96%
EY 17.84 15.50 17.50 16.03 16.58 11.04 14.01 4.10%
DY 10.99 6.78 7.60 6.50 5.70 7.10 4.00 18.32%
P/NAPS 0.72 1.23 1.32 1.27 1.59 1.26 0.95 -4.51%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 26/05/09 22/05/08 23/05/07 18/05/06 18/05/05 10/05/04 29/04/03 -
Price 2.12 2.98 3.10 2.29 2.69 1.50 1.49 -
P/RPS 0.21 0.40 0.47 0.33 0.38 0.37 0.48 -12.85%
P/EPS 6.53 6.52 6.22 6.21 6.17 8.04 8.51 -4.31%
EY 15.32 15.34 16.09 16.10 16.21 12.44 11.75 4.51%
DY 9.43 6.71 6.99 6.53 5.58 8.00 3.36 18.74%
P/NAPS 0.83 1.25 1.44 1.27 1.63 1.12 1.14 -5.14%

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