[TM] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 3.37%
YoY- -52.53%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 14,969,074 13,487,508 13,008,052 10,345,525 9,778,093 9,301,850 8,189,473 10.56%
PBT 2,080,960 2,500,042 2,674,352 1,503,267 2,548,049 1,368,724 955,068 13.85%
Tax -882,300 -525,121 -382,117 -616,141 -679,140 -576,999 -315,664 18.67%
NP 1,198,660 1,974,921 2,292,235 887,126 1,868,909 791,725 639,404 11.03%
-
NP to SH 1,073,751 1,954,788 2,292,235 887,126 1,868,909 791,725 639,404 9.01%
-
Tax Rate 42.40% 21.00% 14.29% 40.99% 26.65% 42.16% 33.05% -
Total Cost 13,770,414 11,512,587 10,715,817 9,458,399 7,909,184 8,510,125 7,550,069 10.52%
-
Net Worth 16,902,481 14,408,436 14,347,411 11,381,963 15,701,565 13,883,392 13,558,063 3.74%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 1,387,829 1,013,776 978,939 314,869 - - - -
Div Payout % 129.25% 51.86% 42.71% 35.49% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 16,902,481 14,408,436 14,347,411 11,381,963 15,701,565 13,883,392 13,558,063 3.74%
NOSH 3,380,496 3,382,023 3,340,880 3,157,534 3,140,313 3,095,861 3,090,509 1.50%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.01% 14.64% 17.62% 8.57% 19.11% 8.51% 7.81% -
ROE 6.35% 13.57% 15.98% 7.79% 11.90% 5.70% 4.72% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 442.81 398.80 389.36 327.65 311.37 300.46 264.99 8.93%
EPS 31.76 57.80 68.61 28.10 59.51 25.57 20.69 7.40%
DPS 41.00 30.00 29.30 10.00 0.00 0.00 0.00 -
NAPS 5.00 4.2603 4.2945 3.6047 5.00 4.4845 4.387 2.20%
Adjusted Per Share Value based on latest NOSH - 3,157,534
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 390.05 351.45 338.95 269.58 254.79 242.38 213.40 10.56%
EPS 27.98 50.94 59.73 23.12 48.70 20.63 16.66 9.02%
DPS 36.16 26.42 25.51 8.20 0.00 0.00 0.00 -
NAPS 4.4043 3.7544 3.7385 2.9658 4.0914 3.6176 3.5329 3.74%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.53 5.00 5.15 3.92 3.97 4.40 6.55 -
P/RPS 1.02 1.25 1.32 1.20 1.27 1.46 2.47 -13.69%
P/EPS 14.26 8.65 7.51 13.95 6.67 17.21 31.66 -12.44%
EY 7.01 11.56 13.32 7.17 14.99 5.81 3.16 14.19%
DY 9.05 6.00 5.69 2.55 0.00 0.00 0.00 -
P/NAPS 0.91 1.17 1.20 1.09 0.79 0.98 1.49 -7.88%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 02/08/06 25/08/05 24/08/04 26/08/03 27/08/02 28/08/01 29/08/00 -
Price 4.47 5.50 5.05 3.95 4.22 5.50 5.50 -
P/RPS 1.01 1.38 1.30 1.21 1.36 1.83 2.08 -11.33%
P/EPS 14.07 9.52 7.36 14.06 7.09 21.51 26.58 -10.05%
EY 7.11 10.51 13.59 7.11 14.10 4.65 3.76 11.19%
DY 9.17 5.45 5.80 2.53 0.00 0.00 0.00 -
P/NAPS 0.89 1.29 1.18 1.10 0.84 1.23 1.25 -5.50%

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