[TM] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 87.75%
YoY- 242.67%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 2,103,741 3,976,383 3,322,352 3,243,587 2,950,943 2,461,549 2,441,059 -2.44%
PBT 126,655 689,258 501,771 1,001,425 412,436 420,671 317,957 -14.21%
Tax 596,270 -207,529 -55,503 -49,274 -134,573 -160,025 -138,397 -
NP 722,925 481,729 446,268 952,151 277,863 260,646 179,560 26.11%
-
NP to SH 701,003 453,429 426,135 952,151 277,863 260,646 179,560 25.47%
-
Tax Rate -470.78% 30.11% 11.06% 4.92% 32.63% 38.04% 43.53% -
Total Cost 1,380,816 3,494,654 2,876,084 2,291,436 2,673,080 2,200,903 2,261,499 -7.89%
-
Net Worth 20,376,960 16,902,481 14,408,436 14,347,411 11,381,963 15,742,390 13,883,392 6.60%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 889,076 540,879 338,202 334,088 - - - -
Div Payout % 126.83% 119.29% 79.37% 35.09% - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 20,376,960 16,902,481 14,408,436 14,347,411 11,381,963 15,742,390 13,883,392 6.60%
NOSH 3,419,526 3,380,496 3,382,023 3,340,880 3,157,534 3,140,313 3,095,861 1.67%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 34.36% 12.11% 13.43% 29.35% 9.42% 10.59% 7.36% -
ROE 3.44% 2.68% 2.96% 6.64% 2.44% 1.66% 1.29% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 61.52 117.63 98.24 97.09 93.46 78.39 78.85 -4.05%
EPS 20.50 13.40 12.60 28.50 8.80 8.30 5.80 23.40%
DPS 26.00 16.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 5.959 5.00 4.2603 4.2945 3.6047 5.013 4.4845 4.84%
Adjusted Per Share Value based on latest NOSH - 3,340,880
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 54.82 103.61 86.57 84.52 76.89 64.14 63.61 -2.44%
EPS 18.27 11.82 11.10 24.81 7.24 6.79 4.68 25.46%
DPS 23.17 14.09 8.81 8.71 0.00 0.00 0.00 -
NAPS 5.3097 4.4043 3.7544 3.7385 2.9658 4.102 3.6176 6.60%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 5.15 4.53 5.00 5.15 3.92 3.97 4.40 -
P/RPS 8.37 3.85 5.09 5.30 4.19 5.06 5.58 6.98%
P/EPS 25.12 33.77 39.68 18.07 44.55 47.83 75.86 -16.81%
EY 3.98 2.96 2.52 5.53 2.24 2.09 1.32 20.18%
DY 5.05 3.53 2.00 1.94 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 1.17 1.20 1.09 0.79 0.98 -2.15%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 26/07/07 02/08/06 25/08/05 24/08/04 26/08/03 27/08/02 28/08/01 -
Price 5.10 4.47 5.50 5.05 3.95 4.22 5.50 -
P/RPS 8.29 3.80 5.60 5.20 4.23 5.38 6.98 2.90%
P/EPS 24.88 33.33 43.65 17.72 44.89 50.84 94.83 -19.98%
EY 4.02 3.00 2.29 5.64 2.23 1.97 1.05 25.06%
DY 5.10 3.58 1.82 1.98 0.00 0.00 0.00 -
P/NAPS 0.86 0.89 1.29 1.18 1.10 0.84 1.23 -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