[TM] YoY TTM 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- 1.65%
YoY- -52.31%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 14,315,043 13,408,743 12,715,408 9,856,131 9,757,603 9,013,499 6,036,765 15.47%
PBT 1,893,473 2,999,696 2,085,363 1,511,502 2,445,335 1,331,142 674,693 18.75%
Tax -730,274 -518,892 -467,416 -653,259 -645,846 -548,999 -205,267 23.54%
NP 1,163,199 2,480,804 1,617,947 858,243 1,799,489 782,143 469,426 16.31%
-
NP to SH 1,046,457 2,480,804 1,617,947 858,243 1,799,489 782,143 469,426 14.28%
-
Tax Rate 38.57% 17.30% 22.41% 43.22% 26.41% 41.24% 30.42% -
Total Cost 13,151,844 10,927,939 11,097,461 8,997,888 7,958,114 8,231,356 5,567,339 15.39%
-
Net Worth 20,351,019 14,804,919 13,660,595 14,075,216 15,580,388 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 1,185,152 1,009,661 644,851 314,869 - - - -
Div Payout % 113.25% 40.70% 39.86% 36.69% - - - -
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 15,580,388 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 8.13% 18.50% 12.72% 8.71% 18.44% 8.68% 7.78% -
ROE 5.14% 16.76% 11.84% 6.10% 11.55% 5.72% 3.59% -
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 422.04 397.46 386.13 310.21 313.14 291.74 198.13 13.42%
EPS 30.85 73.53 49.13 27.01 57.75 25.32 15.41 12.25%
DPS 35.00 30.00 19.58 10.00 0.00 0.00 0.00 -
NAPS 6.00 4.3884 4.1483 4.43 5.00 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 373.01 349.39 331.33 256.82 254.26 234.87 157.30 15.47%
EPS 27.27 64.64 42.16 22.36 46.89 20.38 12.23 14.29%
DPS 30.88 26.31 16.80 8.20 0.00 0.00 0.00 -
NAPS 5.3029 3.8578 3.5596 3.6676 4.0598 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 1.11 1.23 1.33 1.15 1.48 2.01 3.94 -19.02%
P/EPS 15.17 6.64 10.48 13.25 8.05 23.11 50.63 -18.19%
EY 6.59 15.07 9.54 7.55 12.42 4.33 1.98 22.17%
DY 7.48 6.15 3.80 2.79 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 - -
Price 4.95 4.90 4.75 3.78 4.50 3.85 0.00 -
P/RPS 1.17 1.23 1.23 1.22 1.44 1.32 0.00 -
P/EPS 16.04 6.66 9.67 13.99 7.79 15.21 0.00 -
EY 6.23 15.01 10.34 7.15 12.83 6.58 0.00 -
DY 7.07 6.12 4.12 2.65 0.00 0.00 0.00 -
P/NAPS 0.83 1.12 1.15 0.85 0.90 0.87 0.00 -

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