[TM] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 23.34%
YoY- 184.23%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 2,272,544 2,497,771 2,104,481 4,407,757 3,754,017 3,465,105 3,200,009 -5.53%
PBT 253,618 253,815 200,992 871,500 -381,396 943,773 511,299 -11.01%
Tax -75,363 -69,772 441,107 -226,008 -336,727 -119,573 -11,539 36.68%
NP 178,255 184,043 642,099 645,492 -718,123 824,200 499,760 -15.77%
-
NP to SH 170,250 164,806 592,462 590,713 -701,275 824,200 499,760 -16.41%
-
Tax Rate 29.72% 27.49% -219.46% 25.93% - 12.67% 2.26% -
Total Cost 2,094,289 2,313,728 1,462,382 3,762,265 4,472,140 2,640,905 2,700,249 -4.14%
-
Net Worth 6,994,082 10,181,233 19,829,565 16,977,768 20,016,149 15,359,846 12,606,204 -9.34%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 461,093 489,267 2,996,755 1,018,666 846,950 675,573 644,851 -5.43%
Div Payout % 270.83% 296.88% 505.81% 172.45% 0.00% 81.97% 129.03% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 6,994,082 10,181,233 19,829,565 16,977,768 20,016,149 15,359,846 12,606,204 -9.34%
NOSH 3,546,874 3,433,458 3,444,546 3,395,553 3,387,801 3,377,868 3,224,258 1.60%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.84% 7.37% 30.51% 14.64% -19.13% 23.79% 15.62% -
ROE 2.43% 1.62% 2.99% 3.48% -3.50% 5.37% 3.96% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 64.07 72.75 61.10 129.81 110.81 102.58 99.25 -7.02%
EPS 4.80 4.80 17.20 17.40 -20.70 24.40 15.50 -17.73%
DPS 13.00 14.25 87.00 30.00 25.00 20.00 20.00 -6.92%
NAPS 1.9719 2.9653 5.7568 5.00 5.9083 4.5472 3.9098 -10.77%
Adjusted Per Share Value based on latest NOSH - 3,395,553
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 59.22 65.09 54.84 114.85 97.82 90.29 83.38 -5.53%
EPS 4.44 4.29 15.44 15.39 -18.27 21.48 13.02 -16.40%
DPS 12.01 12.75 78.09 26.54 22.07 17.60 16.80 -5.43%
NAPS 1.8225 2.6529 5.167 4.4239 5.2157 4.0024 3.2848 -9.34%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.06 1.54 5.60 4.88 4.78 5.80 4.20 -
P/RPS 4.78 2.12 9.17 3.76 4.31 5.65 4.23 2.05%
P/EPS 63.75 32.08 32.56 28.05 -23.09 23.77 27.10 15.30%
EY 1.57 3.12 3.07 3.56 -4.33 4.21 3.69 -13.26%
DY 4.25 9.25 15.54 6.15 5.23 3.45 4.76 -1.86%
P/NAPS 1.55 0.52 0.97 0.98 0.81 1.28 1.07 6.36%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 24/02/09 26/02/08 23/02/07 28/02/06 24/02/05 26/02/04 -
Price 3.35 1.67 5.70 5.45 4.95 5.30 5.25 -
P/RPS 5.23 2.30 9.33 4.20 4.47 5.17 5.29 -0.18%
P/EPS 69.79 34.79 33.14 31.33 -23.91 21.72 33.87 12.79%
EY 1.43 2.87 3.02 3.19 -4.18 4.60 2.95 -11.35%
DY 3.88 8.53 15.26 5.50 5.05 3.77 3.81 0.30%
P/NAPS 1.70 0.56 0.99 1.09 0.84 1.17 1.34 4.04%

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