[TM] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 172.4%
YoY- -0.3%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 3,787,560 3,414,887 3,257,044 2,337,986 2,315,993 2,231,603 2,033,777 10.91%
PBT 842,098 532,928 706,071 431,160 449,992 448,297 367,914 14.79%
Tax -209,115 -158,453 -198,940 -151,562 -169,545 -170,235 -166,824 3.83%
NP 632,983 374,475 507,131 279,598 280,447 278,062 201,090 21.04%
-
NP to SH 545,695 374,475 507,131 279,598 280,447 278,062 201,090 18.09%
-
Tax Rate 24.83% 29.73% 28.18% 35.15% 37.68% 37.97% 45.34% -
Total Cost 3,154,577 3,040,412 2,749,913 2,058,388 2,035,546 1,953,541 1,832,687 9.46%
-
Net Worth 20,351,019 14,804,919 13,660,595 14,075,216 15,635,544 13,670,454 13,086,084 7.63%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 20,351,019 14,804,919 13,660,595 14,075,216 15,635,544 13,670,454 13,086,084 7.63%
NOSH 3,391,836 3,373,648 3,293,058 3,177,249 3,116,077 3,089,577 3,046,818 1.80%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 16.71% 10.97% 15.57% 11.96% 12.11% 12.46% 9.89% -
ROE 2.68% 2.53% 3.71% 1.99% 1.79% 2.03% 1.54% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 111.67 101.22 98.91 73.59 74.32 72.23 66.75 8.95%
EPS 16.10 11.10 15.40 8.80 9.00 9.00 6.60 16.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 4.3884 4.1483 4.43 5.0177 4.4247 4.295 5.72%
Adjusted Per Share Value based on latest NOSH - 3,177,249
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 98.69 88.98 84.87 60.92 60.35 58.15 52.99 10.91%
EPS 14.22 9.76 13.21 7.29 7.31 7.25 5.24 18.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3029 3.8578 3.5596 3.6676 4.0742 3.5621 3.4099 7.63%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.68 4.88 5.15 3.58 4.65 5.85 7.80 -
P/RPS 4.19 4.82 5.21 4.87 6.26 8.10 11.69 -15.71%
P/EPS 29.09 43.96 33.44 40.68 51.67 65.00 118.18 -20.82%
EY 3.44 2.27 2.99 2.46 1.94 1.54 0.85 26.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.11 1.24 0.81 0.93 1.32 1.82 -13.16%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 15/05/06 31/05/05 26/05/04 27/05/03 28/05/02 29/05/01 19/05/00 -
Price 4.95 4.90 4.75 3.78 4.50 3.85 7.20 -
P/RPS 4.43 4.84 4.80 5.14 6.05 5.33 10.79 -13.78%
P/EPS 30.77 44.14 30.84 42.95 50.00 42.78 109.09 -19.00%
EY 3.25 2.27 3.24 2.33 2.00 2.34 0.92 23.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.12 1.15 0.85 0.90 0.87 1.68 -11.08%

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