[TM] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 31.28%
YoY- -11.89%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 15,527,886 15,150,240 13,942,370 13,584,470 13,474,478 13,659,548 13,250,900 11.18%
PBT 3,062,712 3,368,392 1,520,400 2,620,932 2,069,398 2,131,712 3,172,839 -2.33%
Tax -833,288 -836,460 -664,911 -437,578 -398,510 -633,812 -559,379 30.52%
NP 2,229,424 2,531,932 855,489 2,183,353 1,670,888 1,497,900 2,613,460 -10.07%
-
NP to SH 1,998,248 2,182,780 811,335 2,102,016 1,601,220 1,497,900 2,613,460 -16.42%
-
Tax Rate 27.21% 24.83% 43.73% 16.70% 19.26% 29.73% 17.63% -
Total Cost 13,298,462 12,618,308 13,086,881 11,401,117 11,803,590 12,161,648 10,637,440 16.09%
-
Net Worth 16,993,505 20,351,019 18,992,303 14,828,686 14,452,707 14,804,919 15,196,836 7.75%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,087,584 - 1,187,337 451,076 678,483 - 1,002,606 5.58%
Div Payout % 54.43% - 146.34% 21.46% 42.37% - 38.36% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 16,993,505 20,351,019 18,992,303 14,828,686 14,452,707 14,804,919 15,196,836 7.75%
NOSH 3,398,701 3,391,836 3,392,391 3,383,073 3,392,415 3,373,648 3,342,020 1.13%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 14.36% 16.71% 6.14% 16.07% 12.40% 10.97% 19.72% -
ROE 11.76% 10.73% 4.27% 14.18% 11.08% 10.12% 17.20% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 456.88 446.67 410.99 401.54 397.19 404.89 396.49 9.94%
EPS 58.80 64.40 23.90 62.13 47.20 44.40 78.20 -17.35%
DPS 32.00 0.00 35.00 13.33 20.00 0.00 30.00 4.40%
NAPS 5.00 6.00 5.5985 4.3832 4.2603 4.3884 4.5472 6.55%
Adjusted Per Share Value based on latest NOSH - 3,388,218
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 404.61 394.77 363.30 353.97 351.11 355.93 345.28 11.18%
EPS 52.07 56.88 21.14 54.77 41.72 39.03 68.10 -16.42%
DPS 28.34 0.00 30.94 11.75 17.68 0.00 26.13 5.57%
NAPS 4.428 5.3029 4.9489 3.8639 3.766 3.8578 3.9599 7.75%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 4.53 4.68 4.78 5.20 5.00 4.88 5.80 -
P/RPS 0.99 1.05 1.16 1.30 1.26 1.21 1.46 -22.87%
P/EPS 7.70 7.27 19.99 8.37 10.59 10.99 7.42 2.50%
EY 12.98 13.75 5.00 11.95 9.44 9.10 13.48 -2.49%
DY 7.06 0.00 7.32 2.56 4.00 0.00 5.17 23.15%
P/NAPS 0.91 0.78 0.85 1.19 1.17 1.11 1.28 -20.39%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 02/08/06 15/05/06 28/02/06 29/11/05 25/08/05 31/05/05 24/02/05 -
Price 4.47 4.95 4.95 4.80 5.50 4.90 5.30 -
P/RPS 0.98 1.11 1.20 1.20 1.38 1.21 1.34 -18.87%
P/EPS 7.60 7.69 20.70 7.73 11.65 11.04 6.78 7.93%
EY 13.15 13.00 4.83 12.94 8.58 9.06 14.75 -7.38%
DY 7.16 0.00 7.07 2.78 3.64 0.00 5.66 17.01%
P/NAPS 0.89 0.83 0.88 1.10 1.29 1.12 1.17 -16.71%

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