[PERSTIM] QoQ Annualized Quarter Result on 31-Mar-2008 [#4]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -4.22%
YoY- -9.39%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 996,705 932,422 873,336 740,346 733,254 746,556 733,396 22.57%
PBT 34,561 45,872 54,528 48,706 51,036 54,232 63,116 -32.94%
Tax -9,144 -10,912 -13,032 -3,325 -3,657 -3,286 -4,464 60.94%
NP 25,417 34,960 41,496 45,381 47,378 50,946 58,652 -42.58%
-
NP to SH 25,417 34,960 41,496 45,381 47,378 50,946 58,652 -42.58%
-
Tax Rate 26.46% 23.79% 23.90% 6.83% 7.17% 6.06% 7.07% -
Total Cost 971,288 897,462 831,840 694,965 685,876 695,610 674,744 27.34%
-
Net Worth 236,301 249,322 245,203 237,331 230,404 229,405 228,333 2.30%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 13,238 19,866 - 19,860 13,241 19,861 - -
Div Payout % 52.08% 56.83% - 43.76% 27.95% 38.99% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 236,301 249,322 245,203 237,331 230,404 229,405 228,333 2.30%
NOSH 99,286 99,331 99,272 99,301 99,312 99,309 99,275 0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.55% 3.75% 4.75% 6.13% 6.46% 6.82% 8.00% -
ROE 10.76% 14.02% 16.92% 19.12% 20.56% 22.21% 25.69% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 1,003.87 938.69 879.73 745.55 738.33 751.74 738.75 22.56%
EPS 25.60 35.92 41.80 45.70 47.71 51.30 59.08 -42.59%
DPS 13.33 20.00 0.00 20.00 13.33 20.00 0.00 -
NAPS 2.38 2.51 2.47 2.39 2.32 2.31 2.30 2.29%
Adjusted Per Share Value based on latest NOSH - 99,264
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 772.06 722.27 676.50 573.48 567.99 578.29 568.10 22.57%
EPS 19.69 27.08 32.14 35.15 36.70 39.46 45.43 -42.58%
DPS 10.25 15.39 0.00 15.38 10.26 15.39 0.00 -
NAPS 1.8304 1.9313 1.8994 1.8384 1.7848 1.777 1.7687 2.30%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.27 2.58 2.70 2.95 3.02 3.42 3.38 -
P/RPS 0.23 0.27 0.31 0.40 0.41 0.45 0.46 -36.87%
P/EPS 8.87 7.33 6.46 6.46 6.33 6.67 5.72 33.79%
EY 11.28 13.64 15.48 15.49 15.80 15.00 17.48 -25.22%
DY 5.87 7.75 0.00 6.78 4.42 5.85 0.00 -
P/NAPS 0.95 1.03 1.09 1.23 1.30 1.48 1.47 -25.15%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 11/02/09 05/11/08 21/07/08 22/05/08 29/01/08 30/10/07 17/07/07 -
Price 2.30 2.15 2.65 2.98 2.93 3.46 3.56 -
P/RPS 0.23 0.23 0.30 0.40 0.40 0.46 0.48 -38.62%
P/EPS 8.98 6.11 6.34 6.52 6.14 6.74 6.03 30.25%
EY 11.13 16.37 15.77 15.34 16.28 14.83 16.60 -23.30%
DY 5.80 9.30 0.00 6.71 4.55 5.78 0.00 -
P/NAPS 0.97 0.86 1.07 1.25 1.26 1.50 1.55 -26.73%

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