[TM] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -85.67%
YoY- -26.16%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 13,942,370 10,188,353 6,737,239 3,414,887 13,250,900 9,785,795 6,500,631 66.07%
PBT 1,520,400 1,965,699 1,034,699 532,928 3,172,839 2,229,066 1,707,496 -7.42%
Tax -664,911 -328,184 -199,255 -158,453 -559,379 -439,806 -248,214 92.53%
NP 855,489 1,637,515 835,444 374,475 2,613,460 1,789,260 1,459,282 -29.88%
-
NP to SH 811,335 1,576,512 800,610 374,475 2,613,460 1,789,260 1,459,282 -32.31%
-
Tax Rate 43.73% 16.70% 19.26% 29.73% 17.63% 19.73% 14.54% -
Total Cost 13,086,881 8,550,838 5,901,795 3,040,412 10,637,440 7,996,535 5,041,349 88.55%
-
Net Worth 18,992,303 14,828,686 14,452,707 14,804,919 15,196,836 14,305,433 14,210,627 21.26%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,187,337 338,307 339,241 - 1,002,606 332,576 330,902 133.83%
Div Payout % 146.34% 21.46% 42.37% - 38.36% 18.59% 22.68% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 18,992,303 14,828,686 14,452,707 14,804,919 15,196,836 14,305,433 14,210,627 21.26%
NOSH 3,392,391 3,383,073 3,392,415 3,373,648 3,342,020 3,325,762 3,309,029 1.66%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.14% 16.07% 12.40% 10.97% 19.72% 18.28% 22.45% -
ROE 4.27% 10.63% 5.54% 2.53% 17.20% 12.51% 10.27% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 410.99 301.16 198.60 101.22 396.49 294.24 196.45 63.35%
EPS 23.90 46.60 23.60 11.10 78.20 53.80 44.10 -33.45%
DPS 35.00 10.00 10.00 0.00 30.00 10.00 10.00 129.99%
NAPS 5.5985 4.3832 4.2603 4.3884 4.5472 4.3014 4.2945 19.27%
Adjusted Per Share Value based on latest NOSH - 3,373,648
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 363.30 265.48 175.55 88.98 345.28 254.99 169.39 66.07%
EPS 21.14 41.08 20.86 9.76 68.10 46.62 38.02 -32.30%
DPS 30.94 8.82 8.84 0.00 26.13 8.67 8.62 133.88%
NAPS 4.9489 3.8639 3.766 3.8578 3.9599 3.7276 3.7029 21.26%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 4.78 5.20 5.00 4.88 5.80 5.60 5.15 -
P/RPS 1.16 1.73 2.52 4.82 1.46 1.90 2.62 -41.82%
P/EPS 19.99 11.16 21.19 43.96 7.42 10.41 11.68 42.94%
EY 5.00 8.96 4.72 2.27 13.48 9.61 8.56 -30.05%
DY 7.32 1.92 2.00 0.00 5.17 1.79 1.94 141.78%
P/NAPS 0.85 1.19 1.17 1.11 1.28 1.30 1.20 -20.48%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 25/08/05 31/05/05 24/02/05 30/11/04 24/08/04 -
Price 4.95 4.80 5.50 4.90 5.30 6.00 5.05 -
P/RPS 1.20 1.59 2.77 4.84 1.34 2.04 2.57 -39.72%
P/EPS 20.70 10.30 23.31 44.14 6.78 11.15 11.45 48.24%
EY 4.83 9.71 4.29 2.27 14.75 8.97 8.73 -32.53%
DY 7.07 2.08 1.82 0.00 5.66 1.67 1.98 133.07%
P/NAPS 0.88 1.10 1.29 1.12 1.17 1.39 1.18 -17.71%

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