[TM] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -14.62%
YoY- -53.4%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 13,942,370 13,250,900 11,796,350 9,834,138 9,673,213 8,815,673 7,833,044 -0.61%
PBT 1,520,400 3,172,839 1,810,452 1,530,334 2,443,640 1,250,760 884,158 -0.57%
Tax -664,911 -559,379 -420,038 -686,058 -631,720 -545,589 -65,096 -2.44%
NP 855,489 2,613,460 1,390,414 844,276 1,811,920 705,171 819,062 -0.04%
-
NP to SH 811,335 2,613,460 1,390,414 844,276 1,811,920 705,171 819,062 0.01%
-
Tax Rate 43.73% 17.63% 23.20% 44.83% 25.85% 43.62% 7.36% -
Total Cost 13,086,881 10,637,440 10,405,936 8,989,862 7,861,293 8,110,502 7,013,982 -0.66%
-
Net Worth 18,992,303 15,196,836 12,468,442 13,651,822 14,769,004 13,388,087 13,231,979 -0.38%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 1,187,337 1,002,606 637,804 315,313 - - - -100.00%
Div Payout % 146.34% 38.36% 45.87% 37.35% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 18,992,303 15,196,836 12,468,442 13,651,822 14,769,004 13,388,087 13,231,979 -0.38%
NOSH 3,392,391 3,342,020 3,189,023 3,153,137 3,092,013 3,079,349 3,174,659 -0.07%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.14% 19.72% 11.79% 8.59% 18.73% 8.00% 10.46% -
ROE 4.27% 17.20% 11.15% 6.18% 12.27% 5.27% 6.19% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 410.99 396.49 369.90 311.88 312.85 286.28 246.74 -0.54%
EPS 23.90 78.20 43.60 26.80 58.60 22.90 25.80 0.08%
DPS 35.00 30.00 20.00 10.00 0.00 0.00 0.00 -100.00%
NAPS 5.5985 4.5472 3.9098 4.3296 4.7765 4.3477 4.168 -0.31%
Adjusted Per Share Value based on latest NOSH - 3,148,692
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 363.30 345.28 307.38 256.25 252.06 229.71 204.11 -0.61%
EPS 21.14 68.10 36.23 22.00 47.21 18.37 21.34 0.01%
DPS 30.94 26.13 16.62 8.22 0.00 0.00 0.00 -100.00%
NAPS 4.9489 3.9599 3.2489 3.5573 3.8484 3.4886 3.4479 -0.38%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 4.78 5.80 4.20 3.95 5.15 5.65 0.00 -
P/RPS 1.16 1.46 1.14 1.27 1.65 1.97 0.00 -100.00%
P/EPS 19.99 7.42 9.63 14.75 8.79 24.67 0.00 -100.00%
EY 5.00 13.48 10.38 6.78 11.38 4.05 0.00 -100.00%
DY 7.32 5.17 4.76 2.53 0.00 0.00 0.00 -100.00%
P/NAPS 0.85 1.28 1.07 0.91 1.08 1.30 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 24/02/05 26/02/04 27/02/03 26/02/02 19/03/01 29/02/00 -
Price 4.95 5.30 5.25 3.95 4.62 5.80 8.05 -
P/RPS 1.20 1.34 1.42 1.27 1.48 2.03 3.26 1.06%
P/EPS 20.70 6.78 12.04 14.75 7.88 25.33 31.20 0.43%
EY 4.83 14.75 8.30 6.78 12.68 3.95 3.20 -0.43%
DY 7.07 5.66 3.81 2.53 0.00 0.00 0.00 -100.00%
P/NAPS 0.88 1.17 1.34 0.91 0.97 1.33 1.93 0.83%

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