[TM] YoY 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- -54.79%
YoY- -58.21%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
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 3,754,017 3,465,105 3,200,009 2,563,423 2,497,769 2,313,598 2,116,165 -0.60%
PBT -381,396 943,773 511,299 246,730 390,775 201,111 143,541 -
Tax -336,727 -119,573 -11,539 -144,086 -145,137 -88,315 -36,404 -2.33%
NP -718,123 824,200 499,760 102,644 245,638 112,796 107,137 -
-
NP to SH -701,275 824,200 499,760 102,644 245,638 112,796 107,137 -
-
Tax Rate - 12.67% 2.26% 58.40% 37.14% 43.91% 25.36% -
Total Cost 4,472,140 2,640,905 2,700,249 2,460,779 2,252,131 2,200,802 2,009,028 -0.84%
-
Net Worth 20,016,149 15,359,846 12,606,204 12,594,768 14,851,771 13,254,139 13,133,736 -0.44%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 846,950 675,573 644,851 314,869 - - 315,108 -1.04%
Div Payout % 0.00% 81.97% 129.03% 306.76% - - 294.12% -
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 20,016,149 15,359,846 12,606,204 12,594,768 14,851,771 13,254,139 13,133,736 -0.44%
NOSH 3,387,801 3,377,868 3,224,258 3,148,692 3,109,341 3,048,540 3,151,088 -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 -19.13% 23.79% 15.62% 4.00% 9.83% 4.88% 5.06% -
ROE -3.50% 5.37% 3.96% 0.81% 1.65% 0.85% 0.82% -
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 110.81 102.58 99.25 81.41 80.33 75.89 67.16 -0.53%
EPS -20.70 24.40 15.50 3.20 7.90 3.70 3.40 -
DPS 25.00 20.00 20.00 10.00 0.00 0.00 10.00 -0.96%
NAPS 5.9083 4.5472 3.9098 4.00 4.7765 4.3477 4.168 -0.37%
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 97.82 90.29 83.38 66.80 65.08 60.29 55.14 -0.60%
EPS -18.27 21.48 13.02 2.67 6.40 2.94 2.79 -
DPS 22.07 17.60 16.80 8.20 0.00 0.00 8.21 -1.04%
NAPS 5.2157 4.0024 3.2848 3.2818 3.87 3.4537 3.4223 -0.44%
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 4.31 5.65 4.23 4.85 6.41 7.44 0.00 -100.00%
P/EPS -23.09 23.77 27.10 121.17 65.19 152.70 0.00 -100.00%
EY -4.33 4.21 3.69 0.83 1.53 0.65 0.00 -100.00%
DY 5.23 3.45 4.76 2.53 0.00 0.00 0.00 -100.00%
P/NAPS 0.81 1.28 1.07 0.99 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 4.47 5.17 5.29 4.85 5.75 7.64 11.99 1.05%
P/EPS -23.91 21.72 33.87 121.17 58.48 156.76 236.76 -
EY -4.18 4.60 2.95 0.83 1.71 0.64 0.42 -
DY 5.05 3.77 3.81 2.53 0.00 0.00 1.24 -1.48%
P/NAPS 0.84 1.17 1.34 0.99 0.97 1.33 1.93 0.88%

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