[PERSTIM] QoQ TTM Result on 30-Sep-2001 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
29-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -133.09%
YoY- -116.14%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 227,203 230,750 248,210 276,245 285,023 302,505 305,598 -17.97%
PBT 19,409 18,200 17,791 -6,812 35,597 36,559 34,057 -31.33%
Tax -2,005 -1,614 -3,797 18,367 18,266 18,338 19,508 -
NP 17,404 16,586 13,994 11,555 53,863 54,897 53,565 -52.83%
-
NP to SH 17,404 16,586 13,994 -10,519 31,789 32,823 31,491 -32.72%
-
Tax Rate 10.33% 8.87% 21.34% - -51.31% -50.16% -57.28% -
Total Cost 209,799 214,164 234,216 264,690 231,160 247,608 252,033 -11.53%
-
Net Worth 111,821 108,183 98,616 95,898 97,768 94,936 69,242 37.76%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 8,796 8,796 4,399 4,399 - - - -
Div Payout % 50.54% 53.04% 31.44% 0.00% - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 111,821 108,183 98,616 95,898 97,768 94,936 69,242 37.76%
NOSH 88,048 87,953 88,050 87,980 88,079 87,985 69,590 17.03%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 7.66% 7.19% 5.64% 4.18% 18.90% 18.15% 17.53% -
ROE 15.56% 15.33% 14.19% -10.97% 32.51% 34.57% 45.48% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 258.04 262.35 281.89 313.99 323.60 343.81 439.14 -29.91%
EPS 19.77 18.86 15.89 -11.96 36.09 37.30 45.25 -42.50%
DPS 10.00 10.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.27 1.23 1.12 1.09 1.11 1.079 0.995 17.71%
Adjusted Per Share Value based on latest NOSH - 87,980
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 175.84 178.59 192.10 213.80 220.59 234.12 236.52 -17.97%
EPS 13.47 12.84 10.83 -8.14 24.60 25.40 24.37 -32.72%
DPS 6.81 6.81 3.40 3.40 0.00 0.00 0.00 -
NAPS 0.8655 0.8373 0.7632 0.7422 0.7567 0.7348 0.5359 37.77%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.25 1.34 1.23 1.01 1.23 1.20 1.05 -
P/RPS 0.48 0.51 0.44 0.32 0.38 0.35 0.24 58.94%
P/EPS 6.32 7.11 7.74 -8.45 3.41 3.22 2.32 95.41%
EY 15.81 14.07 12.92 -11.84 29.34 31.09 43.10 -48.85%
DY 8.00 7.46 4.07 4.95 0.00 0.00 0.00 -
P/NAPS 0.98 1.09 1.10 0.93 1.11 1.11 1.06 -5.11%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 31/07/02 10/05/02 29/01/02 29/10/01 30/07/01 18/07/01 12/02/01 -
Price 1.35 1.51 1.22 1.13 1.50 1.34 1.29 -
P/RPS 0.52 0.58 0.43 0.36 0.46 0.39 0.29 47.75%
P/EPS 6.83 8.01 7.68 -9.45 4.16 3.59 2.85 79.36%
EY 14.64 12.49 13.03 -10.58 24.06 27.84 35.08 -44.24%
DY 7.41 6.62 4.10 4.42 0.00 0.00 0.00 -
P/NAPS 1.06 1.23 1.09 1.04 1.35 1.24 1.30 -12.75%

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