[TM] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 49.99%
YoY- 386.89%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 4,407,757 3,754,017 3,465,105 3,200,009 2,563,423 2,497,769 2,313,598 11.33%
PBT 871,500 -381,396 943,773 511,299 246,730 390,775 201,111 27.67%
Tax -226,008 -336,727 -119,573 -11,539 -144,086 -145,137 -88,315 16.94%
NP 645,492 -718,123 824,200 499,760 102,644 245,638 112,796 33.72%
-
NP to SH 590,713 -701,275 824,200 499,760 102,644 245,638 112,796 31.76%
-
Tax Rate 25.93% - 12.67% 2.26% 58.40% 37.14% 43.91% -
Total Cost 3,762,265 4,472,140 2,640,905 2,700,249 2,460,779 2,252,131 2,200,802 9.34%
-
Net Worth 16,977,768 20,016,149 15,359,846 12,606,204 12,594,768 14,851,771 13,254,139 4.21%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,018,666 846,950 675,573 644,851 314,869 - - -
Div Payout % 172.45% 0.00% 81.97% 129.03% 306.76% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 16,977,768 20,016,149 15,359,846 12,606,204 12,594,768 14,851,771 13,254,139 4.21%
NOSH 3,395,553 3,387,801 3,377,868 3,224,258 3,148,692 3,109,341 3,048,540 1.81%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 14.64% -19.13% 23.79% 15.62% 4.00% 9.83% 4.88% -
ROE 3.48% -3.50% 5.37% 3.96% 0.81% 1.65% 0.85% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 129.81 110.81 102.58 99.25 81.41 80.33 75.89 9.35%
EPS 17.40 -20.70 24.40 15.50 3.20 7.90 3.70 29.42%
DPS 30.00 25.00 20.00 20.00 10.00 0.00 0.00 -
NAPS 5.00 5.9083 4.5472 3.9098 4.00 4.7765 4.3477 2.35%
Adjusted Per Share Value based on latest NOSH - 3,224,258
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 114.88 97.84 90.31 83.40 66.81 65.10 60.30 11.33%
EPS 15.40 -18.28 21.48 13.02 2.68 6.40 2.94 31.76%
DPS 26.55 22.07 17.61 16.81 8.21 0.00 0.00 -
NAPS 4.4248 5.2167 4.0031 3.2855 3.2825 3.8707 3.4543 4.21%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 4.88 4.78 5.80 4.20 3.95 5.15 5.65 -
P/RPS 3.76 4.31 5.65 4.23 4.85 6.41 7.44 -10.74%
P/EPS 28.05 -23.09 23.77 27.10 121.17 65.19 152.70 -24.59%
EY 3.56 -4.33 4.21 3.69 0.83 1.53 0.65 32.74%
DY 6.15 5.23 3.45 4.76 2.53 0.00 0.00 -
P/NAPS 0.98 0.81 1.28 1.07 0.99 1.08 1.30 -4.59%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 23/02/07 28/02/06 24/02/05 26/02/04 27/02/03 26/02/02 19/03/01 -
Price 5.45 4.95 5.30 5.25 3.95 4.62 5.80 -
P/RPS 4.20 4.47 5.17 5.29 4.85 5.75 7.64 -9.48%
P/EPS 31.33 -23.91 21.72 33.87 121.17 58.48 156.76 -23.52%
EY 3.19 -4.18 4.60 2.95 0.83 1.71 0.64 30.68%
DY 5.50 5.05 3.77 3.81 2.53 0.00 0.00 -
P/NAPS 1.09 0.84 1.17 1.34 0.99 0.97 1.33 -3.26%

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