[TM] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
02-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -16.91%
YoY- 6.41%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,128,945 2,109,166 2,103,741 3,976,383 3,322,352 3,243,587 2,950,943 -5.29%
PBT 358,887 128,856 126,655 689,258 501,771 1,001,425 412,436 -2.28%
Tax -85,804 167,830 596,270 -207,529 -55,503 -49,274 -134,573 -7.21%
NP 273,083 296,686 722,925 481,729 446,268 952,151 277,863 -0.28%
-
NP to SH 265,968 273,170 701,003 453,429 426,135 952,151 277,863 -0.72%
-
Tax Rate 23.91% -130.25% -470.78% 30.11% 11.06% 4.92% 32.63% -
Total Cost 1,855,862 1,812,480 1,380,816 3,494,654 2,876,084 2,291,436 2,673,080 -5.89%
-
Net Worth 6,768,885 10,829,288 20,376,960 16,902,481 14,408,436 14,347,411 11,381,963 -8.28%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 349,957 414,941 889,076 540,879 338,202 334,088 - -
Div Payout % 131.58% 151.90% 126.83% 119.29% 79.37% 35.09% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 6,768,885 10,829,288 20,376,960 16,902,481 14,408,436 14,347,411 11,381,963 -8.28%
NOSH 3,499,578 3,457,848 3,419,526 3,380,496 3,382,023 3,340,880 3,157,534 1.72%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 12.83% 14.07% 34.36% 12.11% 13.43% 29.35% 9.42% -
ROE 3.93% 2.52% 3.44% 2.68% 2.96% 6.64% 2.44% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 60.83 61.00 61.52 117.63 98.24 97.09 93.46 -6.90%
EPS 7.60 7.90 20.50 13.40 12.60 28.50 8.80 -2.41%
DPS 10.00 12.00 26.00 16.00 10.00 10.00 0.00 -
NAPS 1.9342 3.1318 5.959 5.00 4.2603 4.2945 3.6047 -9.84%
Adjusted Per Share Value based on latest NOSH - 3,380,496
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 55.47 54.96 54.82 103.61 86.57 84.52 76.89 -5.29%
EPS 6.93 7.12 18.27 11.82 11.10 24.81 7.24 -0.72%
DPS 9.12 10.81 23.17 14.09 8.81 8.71 0.00 -
NAPS 1.7638 2.8218 5.3097 4.4043 3.7544 3.7385 2.9658 -8.28%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.93 1.59 5.15 4.53 5.00 5.15 3.92 -
P/RPS 4.82 2.61 8.37 3.85 5.09 5.30 4.19 2.35%
P/EPS 38.55 20.13 25.12 33.77 39.68 18.07 44.55 -2.37%
EY 2.59 4.97 3.98 2.96 2.52 5.53 2.24 2.44%
DY 3.41 7.55 5.05 3.53 2.00 1.94 0.00 -
P/NAPS 1.51 0.51 0.86 0.91 1.17 1.20 1.09 5.57%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 19/08/08 26/07/07 02/08/06 25/08/05 24/08/04 26/08/03 -
Price 3.05 1.75 5.10 4.47 5.50 5.05 3.95 -
P/RPS 5.01 2.87 8.29 3.80 5.60 5.20 4.23 2.85%
P/EPS 40.13 22.15 24.88 33.33 43.65 17.72 44.89 -1.84%
EY 2.49 4.51 4.02 3.00 2.29 5.64 2.23 1.85%
DY 3.28 6.86 5.10 3.58 1.82 1.98 0.00 -
P/NAPS 1.58 0.56 0.86 0.89 1.29 1.18 1.10 6.21%

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