[TM] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 4.97%
YoY- 154.98%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 8,607,991 8,674,917 8,295,953 16,399,158 13,942,370 13,250,900 11,796,350 -5.11%
PBT 921,588 353,803 918,670 3,133,231 1,520,400 3,172,839 1,810,452 -10.63%
Tax -248,310 547,375 1,712,927 -830,917 -664,911 -559,379 -420,038 -8.38%
NP 673,278 901,178 2,631,597 2,302,314 855,489 2,613,460 1,390,414 -11.37%
-
NP to SH 643,026 791,865 2,547,692 2,068,775 811,335 2,613,460 1,390,414 -12.05%
-
Tax Rate 26.94% -154.71% -186.46% 26.52% 43.73% 17.63% 23.20% -
Total Cost 7,934,713 7,773,739 5,664,356 14,096,844 13,086,881 10,637,440 10,405,936 -4.41%
-
Net Worth 6,928,868 10,209,205 19,713,109 19,874,823 18,992,303 15,196,836 12,468,442 -9.31%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 808,174 903,758 3,869,478 1,560,059 1,187,337 1,002,606 637,804 4.02%
Div Payout % 125.68% 114.13% 151.88% 75.41% 146.34% 38.36% 45.87% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 6,928,868 10,209,205 19,713,109 19,874,823 18,992,303 15,196,836 12,468,442 -9.31%
NOSH 3,513,803 3,442,891 3,424,317 3,391,434 3,392,391 3,342,020 3,189,023 1.62%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.82% 10.39% 31.72% 14.04% 6.14% 19.72% 11.79% -
ROE 9.28% 7.76% 12.92% 10.41% 4.27% 17.20% 11.15% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 244.98 251.97 242.27 483.55 410.99 396.49 369.90 -6.63%
EPS 18.30 23.00 74.40 61.00 23.90 78.20 43.60 -13.45%
DPS 23.00 26.25 113.00 46.00 35.00 30.00 20.00 2.35%
NAPS 1.9719 2.9653 5.7568 5.8603 5.5985 4.5472 3.9098 -10.77%
Adjusted Per Share Value based on latest NOSH - 3,395,553
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 224.34 226.09 216.21 427.40 363.37 345.35 307.44 -5.11%
EPS 16.76 20.64 66.40 53.92 21.15 68.11 36.24 -12.05%
DPS 21.06 23.55 100.85 40.66 30.94 26.13 16.62 4.02%
NAPS 1.8058 2.6608 5.1377 5.1798 4.9498 3.9607 3.2496 -9.31%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.06 1.54 5.60 4.88 4.78 5.80 4.20 -
P/RPS 1.25 0.61 2.31 1.01 1.16 1.46 1.14 1.54%
P/EPS 16.72 6.70 7.53 8.00 19.99 7.42 9.63 9.62%
EY 5.98 14.94 13.29 12.50 5.00 13.48 10.38 -8.77%
DY 7.52 17.05 20.18 9.43 7.32 5.17 4.76 7.91%
P/NAPS 1.55 0.52 0.97 0.83 0.85 1.28 1.07 6.36%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 24/02/09 26/02/08 23/02/07 28/02/06 24/02/05 26/02/04 -
Price 3.35 1.67 5.70 5.45 4.95 5.30 5.25 -
P/RPS 1.37 0.66 2.35 1.13 1.20 1.34 1.42 -0.59%
P/EPS 18.31 7.26 7.66 8.93 20.70 6.78 12.04 7.22%
EY 5.46 13.77 13.05 11.19 4.83 14.75 8.30 -6.73%
DY 6.87 15.72 19.82 8.44 7.07 5.66 3.81 10.31%
P/NAPS 1.70 0.56 0.99 0.93 0.88 1.17 1.34 4.04%

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