[TM] YoY Cumulative 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- 47.94%
YoY- -6.24%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 6,335,447 6,177,146 6,191,472 11,991,401 10,188,353 9,785,795 8,596,341 -4.95%
PBT 667,970 99,988 717,678 2,261,731 1,965,699 2,229,066 1,299,153 -10.48%
Tax -172,947 617,147 1,271,820 -604,909 -328,184 -439,806 -408,499 -13.33%
NP 495,023 717,135 1,989,498 1,656,822 1,637,515 1,789,260 890,654 -9.31%
-
NP to SH 472,776 627,059 1,955,230 1,478,062 1,576,512 1,789,260 890,654 -10.00%
-
Tax Rate 25.89% -617.22% -177.21% 26.75% 16.70% 19.73% 31.44% -
Total Cost 5,840,424 5,460,011 4,201,974 10,334,579 8,550,838 7,996,535 7,705,687 -4.51%
-
Net Worth 6,747,038 10,357,842 20,388,494 19,673,735 14,828,686 14,305,433 11,867,964 -8.97%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 350,204 413,445 890,297 542,340 338,307 332,576 - -
Div Payout % 74.07% 65.93% 45.53% 36.69% 21.46% 18.59% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 6,747,038 10,357,842 20,388,494 19,673,735 14,828,686 14,305,433 11,867,964 -8.97%
NOSH 3,502,044 3,445,378 3,424,220 3,389,627 3,383,073 3,325,762 3,180,907 1.61%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 7.81% 11.61% 32.13% 13.82% 16.07% 18.28% 10.36% -
ROE 7.01% 6.05% 9.59% 7.51% 10.63% 12.51% 7.50% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 180.91 179.29 180.81 353.77 301.16 294.24 270.25 -6.46%
EPS 13.50 18.20 57.10 43.60 46.60 53.80 28.00 -11.43%
DPS 10.00 12.00 26.00 16.00 10.00 10.00 0.00 -
NAPS 1.9266 3.0063 5.9542 5.8041 4.3832 4.3014 3.731 -10.42%
Adjusted Per Share Value based on latest NOSH - 3,395,542
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 165.08 160.96 161.33 312.46 265.48 254.99 224.00 -4.95%
EPS 12.32 16.34 50.95 38.51 41.08 46.62 23.21 -10.00%
DPS 9.13 10.77 23.20 14.13 8.82 8.67 0.00 -
NAPS 1.7581 2.699 5.3127 5.1264 3.8639 3.7276 3.0925 -8.97%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 3.07 1.64 4.85 4.57 5.20 5.60 3.67 -
P/RPS 1.70 0.91 2.68 1.29 1.73 1.90 1.36 3.78%
P/EPS 22.74 9.01 8.49 10.48 11.16 10.41 13.11 9.60%
EY 4.40 11.10 11.77 9.54 8.96 9.61 7.63 -8.75%
DY 3.26 7.32 5.36 3.50 1.92 1.79 0.00 -
P/NAPS 1.59 0.55 0.81 0.79 1.19 1.30 0.98 8.39%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 11/11/08 07/11/07 28/11/06 29/11/05 30/11/04 21/11/03 -
Price 3.02 1.65 5.15 4.60 4.80 6.00 4.18 -
P/RPS 1.67 0.92 2.85 1.30 1.59 2.04 1.55 1.24%
P/EPS 22.37 9.07 9.02 10.55 10.30 11.15 14.93 6.96%
EY 4.47 11.03 11.09 9.48 9.71 8.97 6.70 -6.51%
DY 3.31 7.27 5.05 3.48 2.08 1.67 0.00 -
P/NAPS 1.57 0.55 0.86 0.79 1.10 1.39 1.12 5.78%

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