[PERSTIM] YoY Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -13.14%
YoY- -73.59%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 837,930 796,482 932,422 746,556 603,648 770,268 582,430 6.24%
PBT 113,372 74,936 45,872 54,232 47,972 44,568 38,210 19.86%
Tax -22,552 -14,336 -10,912 -3,286 -8,842 -6,442 -9,376 15.74%
NP 90,820 60,600 34,960 50,946 39,130 38,126 28,834 21.06%
-
NP to SH 90,820 60,600 34,960 50,946 192,934 38,126 28,834 21.06%
-
Tax Rate 19.89% 19.13% 23.79% 6.06% 18.43% 14.45% 24.54% -
Total Cost 747,110 735,882 897,462 695,610 564,518 732,142 553,596 5.12%
-
Net Worth 312,795 269,134 249,322 229,405 954,876 171,177 134,243 15.13%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 31,776 26,814 19,866 19,861 78,348 13,616 13,235 15.70%
Div Payout % 34.99% 44.25% 56.83% 38.99% 40.61% 35.71% 45.90% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 312,795 269,134 249,322 229,405 954,876 171,177 134,243 15.13%
NOSH 99,300 99,311 99,331 99,309 489,680 97,260 94,537 0.82%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.84% 7.61% 3.75% 6.82% 6.48% 4.95% 4.95% -
ROE 29.03% 22.52% 14.02% 22.21% 20.21% 22.27% 21.48% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 843.83 802.00 938.69 751.74 123.27 791.97 616.08 5.38%
EPS 91.46 61.02 35.92 51.30 39.40 39.20 30.50 20.07%
DPS 32.00 27.00 20.00 20.00 16.00 14.00 14.00 14.76%
NAPS 3.15 2.71 2.51 2.31 1.95 1.76 1.42 14.19%
Adjusted Per Share Value based on latest NOSH - 99,265
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 648.52 616.44 721.65 577.80 467.20 596.15 450.77 6.24%
EPS 70.29 46.90 27.06 39.43 149.32 29.51 22.32 21.05%
DPS 24.59 20.75 15.38 15.37 60.64 10.54 10.24 15.71%
NAPS 2.4209 2.083 1.9296 1.7755 7.3903 1.3248 1.039 15.13%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 5.00 2.61 2.58 3.42 2.27 2.82 1.66 -
P/RPS 0.59 0.33 0.27 0.45 1.84 0.36 0.27 13.90%
P/EPS 5.47 4.28 7.33 6.67 5.76 7.19 5.44 0.09%
EY 18.29 23.38 13.64 15.00 17.36 13.90 18.37 -0.07%
DY 6.40 10.34 7.75 5.85 7.05 4.96 8.43 -4.48%
P/NAPS 1.59 0.96 1.03 1.48 1.16 1.60 1.17 5.24%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 02/11/10 05/11/09 05/11/08 30/10/07 30/10/06 27/10/05 03/11/04 -
Price 5.05 2.69 2.15 3.46 2.35 2.37 1.80 -
P/RPS 0.60 0.34 0.23 0.46 1.91 0.30 0.29 12.87%
P/EPS 5.52 4.41 6.11 6.74 5.96 6.05 5.90 -1.10%
EY 18.11 22.68 16.37 14.83 16.77 16.54 16.94 1.11%
DY 6.34 10.04 9.30 5.78 6.81 5.91 7.78 -3.35%
P/NAPS 1.60 0.99 0.86 1.50 1.21 1.35 1.27 3.92%

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