[PERSTIM] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
26-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -65.63%
YoY- 17.61%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 669,739 469,729 291,215 137,486 377,237 251,333 170,200 149.03%
PBT 51,190 31,803 19,105 8,264 23,224 17,766 13,621 141.52%
Tax -9,913 -8,736 -4,688 -2,319 -5,928 -5,449 -3,680 93.48%
NP 41,277 23,067 14,417 5,945 17,296 12,317 9,941 158.11%
-
NP to SH 41,277 23,067 14,417 5,945 17,296 12,317 9,941 158.11%
-
Tax Rate 19.37% 27.47% 24.54% 28.06% 25.53% 30.67% 27.02% -
Total Cost 628,462 446,662 276,798 131,541 359,941 239,016 160,259 148.47%
-
Net Worth 156,388 137,529 134,243 94,155 124,338 124,300 127,614 14.50%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 14,217 6,639 6,617 - 9,278 4,708 4,623 111.32%
Div Payout % 34.44% 28.78% 45.90% - 53.65% 38.23% 46.51% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 156,388 137,529 134,243 94,155 124,338 124,300 127,614 14.50%
NOSH 94,780 94,847 94,537 94,155 92,789 94,166 92,474 1.65%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.16% 4.91% 4.95% 4.32% 4.58% 4.90% 5.84% -
ROE 26.39% 16.77% 10.74% 6.31% 13.91% 9.91% 7.79% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 706.62 495.24 308.04 146.02 406.55 266.90 184.05 144.98%
EPS 43.55 24.32 15.25 6.31 18.64 13.08 10.75 153.91%
DPS 15.00 7.00 7.00 0.00 10.00 5.00 5.00 107.86%
NAPS 1.65 1.45 1.42 1.00 1.34 1.32 1.38 12.63%
Adjusted Per Share Value based on latest NOSH - 94,155
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 518.35 363.55 225.39 106.41 291.96 194.52 131.73 149.03%
EPS 31.95 17.85 11.16 4.60 13.39 9.53 7.69 158.21%
DPS 11.00 5.14 5.12 0.00 7.18 3.64 3.58 111.20%
NAPS 1.2104 1.0644 1.039 0.7287 0.9623 0.962 0.9877 14.50%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.63 2.55 1.66 1.54 1.69 1.69 1.56 -
P/RPS 0.37 0.51 0.54 1.05 0.42 0.63 0.85 -42.53%
P/EPS 6.04 10.49 10.89 24.39 9.07 12.92 14.51 -44.22%
EY 16.56 9.54 9.19 4.10 11.03 7.74 6.89 79.33%
DY 5.70 2.75 4.22 0.00 5.92 2.96 3.21 46.58%
P/NAPS 1.59 1.76 1.17 1.54 1.26 1.28 1.13 25.54%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 18/05/05 04/02/05 03/11/04 26/07/04 10/05/04 09/02/04 05/11/03 -
Price 2.69 2.57 1.80 1.68 1.50 1.74 1.73 -
P/RPS 0.38 0.52 0.58 1.15 0.37 0.65 0.94 -45.29%
P/EPS 6.18 10.57 11.80 26.61 8.05 13.30 16.09 -47.13%
EY 16.19 9.46 8.47 3.76 12.43 7.52 6.21 89.31%
DY 5.58 2.72 3.89 0.00 6.67 2.87 2.89 54.99%
P/NAPS 1.63 1.77 1.27 1.68 1.12 1.32 1.25 19.33%

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