[PERSTIM] YoY TTM 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- -9.48%
YoY- -8.36%
Quarter Report
Latest QR
Upcoming QR
PERSTIM's Result
PERSTIM's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 853,350 819,577 985,746 740,346 660,565 681,451 669,738 4.11%
PBT 83,548 99,969 39,742 48,706 58,878 36,379 51,190 8.50%
Tax -17,631 -22,372 -7,490 -3,325 -9,357 -5,707 -9,866 10.15%
NP 65,917 77,597 32,252 45,381 49,521 30,672 41,324 8.08%
-
NP to SH 58,537 77,597 32,252 45,381 49,521 36,084 41,324 5.97%
-
Tax Rate 21.10% 22.38% 18.85% 6.83% 15.89% 15.69% 19.27% -
Total Cost 787,433 741,980 953,494 694,965 611,044 650,779 628,414 3.82%
-
Net Worth 313,729 294,950 252,259 237,241 214,486 177,110 156,410 12.29%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 39,719 40,220 19,859 19,852 21,513 14,639 14,202 18.68%
Div Payout % 67.85% 51.83% 61.58% 43.75% 43.44% 40.57% 34.37% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 313,729 294,950 252,259 237,241 214,486 177,110 156,410 12.29%
NOSH 99,281 99,309 99,314 99,264 99,299 97,851 94,794 0.77%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 7.72% 9.47% 3.27% 6.13% 7.50% 4.50% 6.17% -
ROE 18.66% 26.31% 12.79% 19.13% 23.09% 20.37% 26.42% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 859.53 825.27 992.55 745.83 665.23 696.42 706.52 3.31%
EPS 58.96 78.14 32.47 45.72 49.87 36.88 43.59 5.16%
DPS 40.00 40.50 20.00 20.00 21.67 14.96 15.00 17.75%
NAPS 3.16 2.97 2.54 2.39 2.16 1.81 1.65 11.43%
Adjusted Per Share Value based on latest NOSH - 99,264
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 661.02 634.86 763.58 573.48 511.68 527.86 518.79 4.11%
EPS 45.34 60.11 24.98 35.15 38.36 27.95 32.01 5.97%
DPS 30.77 31.16 15.38 15.38 16.66 11.34 11.00 18.69%
NAPS 2.4302 2.2847 1.954 1.8377 1.6614 1.3719 1.2116 12.29%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 4.75 3.98 1.82 2.95 2.85 2.30 2.63 -
P/RPS 0.55 0.48 0.18 0.40 0.43 0.33 0.37 6.82%
P/EPS 8.06 5.09 5.60 6.45 5.71 6.24 6.03 4.95%
EY 12.41 19.63 17.84 15.50 17.50 16.03 16.58 -4.71%
DY 8.42 10.18 10.99 6.78 7.60 6.50 5.70 6.71%
P/NAPS 1.50 1.34 0.72 1.23 1.32 1.27 1.59 -0.96%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 26/05/10 26/05/09 22/05/08 23/05/07 18/05/06 18/05/05 -
Price 5.17 4.07 2.12 2.98 3.10 2.29 2.69 -
P/RPS 0.60 0.49 0.21 0.40 0.47 0.33 0.38 7.90%
P/EPS 8.77 5.21 6.53 6.52 6.22 6.21 6.17 6.03%
EY 11.40 19.20 15.32 15.34 16.09 16.10 16.21 -5.69%
DY 7.74 9.95 9.43 6.71 6.99 6.53 5.58 5.60%
P/NAPS 1.64 1.37 0.83 1.25 1.44 1.27 1.63 0.10%

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