[TM] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -1.38%
YoY- -6.24%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 8,125,116 16,724,808 16,399,158 15,988,534 15,527,886 15,150,240 13,942,370 -30.30%
PBT 882,438 3,386,812 3,133,231 3,015,641 3,062,712 3,368,392 1,520,400 -30.48%
Tax 1,850,646 -812,344 -830,917 -806,545 -833,288 -836,460 -664,911 -
NP 2,733,084 2,574,468 2,302,314 2,209,096 2,229,424 2,531,932 855,489 117.37%
-
NP to SH 2,593,430 2,382,848 2,068,775 1,970,749 1,998,248 2,182,780 811,335 117.45%
-
Tax Rate -209.72% 23.99% 26.52% 26.75% 27.21% 24.83% 43.73% -
Total Cost 5,392,032 14,150,340 14,096,844 13,779,438 13,298,462 12,618,308 13,086,881 -44.71%
-
Net Worth 20,334,539 20,657,512 19,874,823 19,673,735 16,993,505 20,351,019 18,992,303 4.67%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 1,774,452 - 1,560,059 723,120 1,087,584 - 1,187,337 30.81%
Div Payout % 68.42% - 75.41% 36.69% 54.43% - 146.34% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 20,334,539 20,657,512 19,874,823 19,673,735 16,993,505 20,351,019 18,992,303 4.67%
NOSH 3,412,407 3,423,632 3,391,434 3,389,627 3,398,701 3,391,836 3,392,391 0.39%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 33.64% 15.39% 14.04% 13.82% 14.36% 16.71% 6.14% -
ROE 12.75% 11.54% 10.41% 10.02% 11.76% 10.73% 4.27% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 238.11 488.51 483.55 471.69 456.88 446.67 410.99 -30.57%
EPS 76.00 69.60 61.00 58.13 58.80 64.40 23.90 116.70%
DPS 52.00 0.00 46.00 21.33 32.00 0.00 35.00 30.29%
NAPS 5.959 6.0338 5.8603 5.8041 5.00 6.00 5.5985 4.25%
Adjusted Per Share Value based on latest NOSH - 3,395,542
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 211.72 435.80 427.32 416.62 404.61 394.77 363.30 -30.29%
EPS 67.58 62.09 53.91 51.35 52.07 56.88 21.14 117.47%
DPS 46.24 0.00 40.65 18.84 28.34 0.00 30.94 30.81%
NAPS 5.2986 5.3828 5.1788 5.1264 4.428 5.3029 4.9489 4.67%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 5.15 5.00 4.88 4.57 4.53 4.68 4.78 -
P/RPS 2.16 1.02 1.01 0.97 0.99 1.05 1.16 51.52%
P/EPS 6.78 7.18 8.00 7.86 7.70 7.27 19.99 -51.46%
EY 14.76 13.92 12.50 12.72 12.98 13.75 5.00 106.19%
DY 10.10 0.00 9.43 4.67 7.06 0.00 7.32 24.01%
P/NAPS 0.86 0.83 0.83 0.79 0.91 0.78 0.85 0.78%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 26/07/07 07/05/07 23/02/07 28/11/06 02/08/06 15/05/06 28/02/06 -
Price 5.10 5.35 5.45 4.60 4.47 4.95 4.95 -
P/RPS 2.14 1.10 1.13 0.98 0.98 1.11 1.20 47.21%
P/EPS 6.71 7.69 8.93 7.91 7.60 7.69 20.70 -52.90%
EY 14.90 13.01 11.19 12.64 13.15 13.00 4.83 112.35%
DY 10.20 0.00 8.44 4.64 7.16 0.00 7.07 27.76%
P/NAPS 0.86 0.89 0.93 0.79 0.89 0.83 0.88 -1.52%

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