[TM] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -190.38%
YoY- -185.09%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 4,227,458 3,976,383 3,787,560 3,754,017 3,451,114 3,322,352 3,414,887 15.27%
PBT 730,375 689,258 842,098 -381,396 931,000 501,771 532,928 23.35%
Tax -188,265 -207,529 -209,115 -336,727 -128,929 -55,503 -158,453 12.16%
NP 542,110 481,729 632,983 -718,123 802,071 446,268 374,475 27.94%
-
NP to SH 478,938 453,429 545,695 -701,275 775,902 426,135 374,475 17.80%
-
Tax Rate 25.78% 30.11% 24.83% - 13.85% 11.06% 29.73% -
Total Cost 3,685,348 3,494,654 3,154,577 4,472,140 2,649,043 2,876,084 3,040,412 13.67%
-
Net Worth 19,708,067 16,902,481 20,351,019 20,016,149 14,851,239 14,408,436 14,804,919 20.99%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 540,879 - 846,950 - 338,202 - -
Div Payout % - 119.29% - 0.00% - 79.37% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 19,708,067 16,902,481 20,351,019 20,016,149 14,851,239 14,408,436 14,804,919 20.99%
NOSH 3,395,542 3,380,496 3,391,836 3,387,801 3,388,218 3,382,023 3,373,648 0.43%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 12.82% 12.11% 16.71% -19.13% 23.24% 13.43% 10.97% -
ROE 2.43% 2.68% 2.68% -3.50% 5.22% 2.96% 2.53% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 124.50 117.63 111.67 110.81 101.86 98.24 101.22 14.78%
EPS 14.10 13.40 16.10 -20.70 22.90 12.60 11.10 17.27%
DPS 0.00 16.00 0.00 25.00 0.00 10.00 0.00 -
NAPS 5.8041 5.00 6.00 5.9083 4.3832 4.2603 4.3884 20.46%
Adjusted Per Share Value based on latest NOSH - 3,387,801
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 110.16 103.61 98.69 97.82 89.93 86.57 88.98 15.28%
EPS 12.48 11.82 14.22 -18.27 20.22 11.10 9.76 17.79%
DPS 0.00 14.09 0.00 22.07 0.00 8.81 0.00 -
NAPS 5.1354 4.4043 5.3029 5.2157 3.8698 3.7544 3.8578 20.98%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 4.57 4.53 4.68 4.78 5.20 5.00 4.88 -
P/RPS 3.67 3.85 4.19 4.31 5.11 5.09 4.82 -16.60%
P/EPS 32.40 33.77 29.09 -23.09 22.71 39.68 43.96 -18.39%
EY 3.09 2.96 3.44 -4.33 4.40 2.52 2.27 22.80%
DY 0.00 3.53 0.00 5.23 0.00 2.00 0.00 -
P/NAPS 0.79 0.91 0.78 0.81 1.19 1.17 1.11 -20.26%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 02/08/06 15/05/06 28/02/06 29/11/05 25/08/05 31/05/05 -
Price 4.60 4.47 4.95 4.95 4.80 5.50 4.90 -
P/RPS 3.69 3.80 4.43 4.47 4.71 5.60 4.84 -16.53%
P/EPS 32.61 33.33 30.77 -23.91 20.96 43.65 44.14 -18.26%
EY 3.07 3.00 3.25 -4.18 4.77 2.29 2.27 22.27%
DY 0.00 3.58 0.00 5.05 0.00 1.82 0.00 -
P/NAPS 0.79 0.89 0.83 0.84 1.10 1.29 1.12 -20.74%

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