[TM] QoQ Cumulative Quarter 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- 99.38%
YoY- 3.02%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 3,257,044 11,796,350 8,596,341 5,288,929 2,337,986 9,834,138 7,270,715 -41.42%
PBT 706,071 1,810,452 1,299,153 843,596 431,160 1,530,334 1,283,604 -32.84%
Tax -198,940 -420,038 -408,499 -286,135 -151,562 -686,058 -541,972 -48.70%
NP 507,131 1,390,414 890,654 557,461 279,598 844,276 741,632 -22.36%
-
NP to SH 507,131 1,390,414 890,654 557,461 279,598 844,276 741,632 -22.36%
-
Tax Rate 28.18% 23.20% 31.44% 33.92% 35.15% 44.83% 42.22% -
Total Cost 2,749,913 10,405,936 7,705,687 4,731,468 2,058,388 8,989,862 6,529,083 -43.78%
-
Net Worth 13,660,595 12,468,442 11,867,964 11,417,498 14,075,216 13,651,822 12,617,945 5.43%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 637,804 - - - 315,313 - -
Div Payout % - 45.87% - - - 37.35% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 13,660,595 12,468,442 11,867,964 11,417,498 14,075,216 13,651,822 12,617,945 5.43%
NOSH 3,293,058 3,189,023 3,180,907 3,167,391 3,177,249 3,153,137 3,154,486 2.90%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 15.57% 11.79% 10.36% 10.54% 11.96% 8.59% 10.20% -
ROE 3.71% 11.15% 7.50% 4.88% 1.99% 6.18% 5.88% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 98.91 369.90 270.25 166.98 73.59 311.88 230.49 -43.07%
EPS 15.40 43.60 28.00 17.60 8.80 26.80 23.50 -24.53%
DPS 0.00 20.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 4.1483 3.9098 3.731 3.6047 4.43 4.3296 4.00 2.45%
Adjusted Per Share Value based on latest NOSH - 3,157,534
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 84.89 307.44 224.04 137.84 60.93 256.30 189.49 -41.42%
EPS 13.22 36.24 23.21 14.53 7.29 22.00 19.33 -22.35%
DPS 0.00 16.62 0.00 0.00 0.00 8.22 0.00 -
NAPS 3.5603 3.2496 3.0931 2.9757 3.6683 3.558 3.2885 5.43%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 5.15 4.20 3.67 3.92 3.58 3.95 3.55 -
P/RPS 5.21 1.14 1.36 2.35 4.87 1.27 1.54 125.19%
P/EPS 33.44 9.63 13.11 22.27 40.68 14.75 15.10 69.81%
EY 2.99 10.38 7.63 4.49 2.46 6.78 6.62 -41.10%
DY 0.00 4.76 0.00 0.00 0.00 2.53 0.00 -
P/NAPS 1.24 1.07 0.98 1.09 0.81 0.91 0.89 24.71%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 26/02/04 21/11/03 26/08/03 27/05/03 27/02/03 29/11/02 -
Price 4.75 5.25 4.18 3.95 3.78 3.95 3.60 -
P/RPS 4.80 1.42 1.55 2.37 5.14 1.27 1.56 111.40%
P/EPS 30.84 12.04 14.93 22.44 42.95 14.75 15.31 59.43%
EY 3.24 8.30 6.70 4.46 2.33 6.78 6.53 -37.29%
DY 0.00 3.81 0.00 0.00 0.00 2.53 0.00 -
P/NAPS 1.15 1.34 1.12 1.10 0.85 0.91 0.90 17.73%

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