[PERSTIM] YoY TTM Result on 30-Sep-2002 [#2]

Stock
[PERSTIM] PSAHAAN SADUR TIMAH MSIA
Announcement Date
31-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 14.79%
YoY- 289.92%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 763,657 495,950 316,605 237,421 276,245 336,311 17.81%
PBT 54,369 28,715 22,934 22,597 -6,812 70,203 -4.98%
Tax -8,399 -6,936 -5,215 -2,619 18,367 -5,016 10.85%
NP 45,970 21,779 17,719 19,978 11,555 65,187 -6.74%
-
NP to SH 51,382 21,779 17,719 19,978 -10,519 65,187 -4.64%
-
Tax Rate 15.45% 24.15% 22.74% 11.59% - 7.14% -
Total Cost 717,687 474,171 298,886 217,443 264,690 271,124 21.48%
-
Net Worth 171,252 134,266 127,676 111,637 95,898 8,677 81.51%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 14,394 13,109 4,625 8,792 4,399 - -
Div Payout % 28.02% 60.19% 26.11% 44.01% 0.00% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 171,252 134,266 127,676 111,637 95,898 8,677 81.51%
NOSH 97,302 94,553 92,518 87,903 87,980 34,162 23.27%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.02% 4.39% 5.60% 8.41% 4.18% 19.38% -
ROE 30.00% 16.22% 13.88% 17.90% -10.97% 751.23% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 784.83 524.52 342.21 270.09 313.99 984.43 -4.42%
EPS 52.81 23.03 19.15 22.73 -11.96 190.81 -22.64%
DPS 14.79 14.00 5.00 10.00 5.00 0.00 -
NAPS 1.76 1.42 1.38 1.27 1.09 0.254 47.24%
Adjusted Per Share Value based on latest NOSH - 87,903
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 591.04 383.84 245.04 183.75 213.80 260.29 17.81%
EPS 39.77 16.86 13.71 15.46 -8.14 50.45 -4.64%
DPS 11.14 10.15 3.58 6.81 3.40 0.00 -
NAPS 1.3254 1.0392 0.9882 0.864 0.7422 0.0672 81.49%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.82 1.66 1.56 1.23 1.01 2.08 -
P/RPS 0.36 0.32 0.46 0.46 0.32 0.21 11.37%
P/EPS 5.34 7.21 8.15 5.41 -8.45 1.09 37.38%
EY 18.73 13.88 12.28 18.48 -11.84 91.74 -27.21%
DY 5.25 8.43 3.21 8.13 4.95 0.00 -
P/NAPS 1.60 1.17 1.13 0.97 0.93 8.19 -27.84%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/10/05 03/11/04 05/11/03 31/10/02 29/10/01 21/11/00 -
Price 2.37 1.80 1.73 1.18 1.13 1.26 -
P/RPS 0.30 0.34 0.51 0.44 0.36 0.13 18.19%
P/EPS 4.49 7.81 9.03 5.19 -9.45 0.66 46.70%
EY 22.28 12.80 11.07 19.26 -10.58 151.44 -31.82%
DY 6.24 7.78 2.89 8.47 4.42 0.00 -
P/NAPS 1.35 1.27 1.25 0.93 1.04 4.96 -22.90%

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