[PERSTIM] YoY TTM Result on 31-Mar-2007 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 21.65%
YoY- 37.24%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 819,577 985,746 740,346 660,565 681,451 669,738 374,935 13.91%
PBT 99,969 39,742 48,706 58,878 36,379 51,190 23,230 27.52%
Tax -22,372 -7,490 -3,325 -9,357 -5,707 -9,866 -5,928 24.76%
NP 77,597 32,252 45,381 49,521 30,672 41,324 17,302 28.40%
-
NP to SH 77,597 32,252 45,381 49,521 36,084 41,324 17,302 28.40%
-
Tax Rate 22.38% 18.85% 6.83% 15.89% 15.69% 19.27% 25.52% -
Total Cost 741,980 953,494 694,965 611,044 650,779 628,414 357,633 12.92%
-
Net Worth 294,950 252,259 237,241 214,486 177,110 156,410 124,243 15.49%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 40,220 19,859 19,852 21,513 14,639 14,202 11,116 23.89%
Div Payout % 51.83% 61.58% 43.75% 43.44% 40.57% 34.37% 64.25% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 294,950 252,259 237,241 214,486 177,110 156,410 124,243 15.49%
NOSH 99,309 99,314 99,264 99,299 97,851 94,794 92,718 1.15%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.47% 3.27% 6.13% 7.50% 4.50% 6.17% 4.61% -
ROE 26.31% 12.79% 19.13% 23.09% 20.37% 26.42% 13.93% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 825.27 992.55 745.83 665.23 696.42 706.52 404.38 12.61%
EPS 78.14 32.47 45.72 49.87 36.88 43.59 18.66 26.94%
DPS 40.50 20.00 20.00 21.67 14.96 15.00 12.00 22.46%
NAPS 2.97 2.54 2.39 2.16 1.81 1.65 1.34 14.17%
Adjusted Per Share Value based on latest NOSH - 99,299
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 634.86 763.58 573.48 511.68 527.86 518.79 290.43 13.91%
EPS 60.11 24.98 35.15 38.36 27.95 32.01 13.40 28.40%
DPS 31.16 15.38 15.38 16.66 11.34 11.00 8.61 23.89%
NAPS 2.2847 1.954 1.8377 1.6614 1.3719 1.2116 0.9624 15.49%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.98 1.82 2.95 2.85 2.30 2.63 1.69 -
P/RPS 0.48 0.18 0.40 0.43 0.33 0.37 0.42 2.24%
P/EPS 5.09 5.60 6.45 5.71 6.24 6.03 9.06 -9.15%
EY 19.63 17.84 15.50 17.50 16.03 16.58 11.04 10.06%
DY 10.18 10.99 6.78 7.60 6.50 5.70 7.10 6.18%
P/NAPS 1.34 0.72 1.23 1.32 1.27 1.59 1.26 1.03%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 26/05/09 22/05/08 23/05/07 18/05/06 18/05/05 10/05/04 -
Price 4.07 2.12 2.98 3.10 2.29 2.69 1.50 -
P/RPS 0.49 0.21 0.40 0.47 0.33 0.38 0.37 4.79%
P/EPS 5.21 6.53 6.52 6.22 6.21 6.17 8.04 -6.97%
EY 19.20 15.32 15.34 16.09 16.10 16.21 12.44 7.49%
DY 9.95 9.43 6.71 6.99 6.53 5.58 8.00 3.70%
P/NAPS 1.37 0.83 1.25 1.44 1.27 1.63 1.12 3.41%

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