[TM] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 113.8%
YoY- -45.14%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 3,787,560 13,942,370 10,188,353 6,737,239 3,414,887 13,250,900 9,785,795 -46.92%
PBT 842,098 1,520,400 1,965,699 1,034,699 532,928 3,172,839 2,229,066 -47.77%
Tax -209,115 -664,911 -328,184 -199,255 -158,453 -559,379 -439,806 -39.10%
NP 632,983 855,489 1,637,515 835,444 374,475 2,613,460 1,789,260 -50.01%
-
NP to SH 545,695 811,335 1,576,512 800,610 374,475 2,613,460 1,789,260 -54.72%
-
Tax Rate 24.83% 43.73% 16.70% 19.26% 29.73% 17.63% 19.73% -
Total Cost 3,154,577 13,086,881 8,550,838 5,901,795 3,040,412 10,637,440 7,996,535 -46.24%
-
Net Worth 20,351,019 18,992,303 14,828,686 14,452,707 14,804,919 15,196,836 14,305,433 26.51%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 1,187,337 338,307 339,241 - 1,002,606 332,576 -
Div Payout % - 146.34% 21.46% 42.37% - 38.36% 18.59% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 20,351,019 18,992,303 14,828,686 14,452,707 14,804,919 15,196,836 14,305,433 26.51%
NOSH 3,391,836 3,392,391 3,383,073 3,392,415 3,373,648 3,342,020 3,325,762 1.32%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 16.71% 6.14% 16.07% 12.40% 10.97% 19.72% 18.28% -
ROE 2.68% 4.27% 10.63% 5.54% 2.53% 17.20% 12.51% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 111.67 410.99 301.16 198.60 101.22 396.49 294.24 -47.61%
EPS 16.10 23.90 46.60 23.60 11.10 78.20 53.80 -55.29%
DPS 0.00 35.00 10.00 10.00 0.00 30.00 10.00 -
NAPS 6.00 5.5985 4.3832 4.2603 4.3884 4.5472 4.3014 24.86%
Adjusted Per Share Value based on latest NOSH - 3,382,023
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 98.69 363.30 265.48 175.55 88.98 345.28 254.99 -46.92%
EPS 14.22 21.14 41.08 20.86 9.76 68.10 46.62 -54.72%
DPS 0.00 30.94 8.82 8.84 0.00 26.13 8.67 -
NAPS 5.3029 4.9489 3.8639 3.766 3.8578 3.9599 3.7276 26.51%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 4.68 4.78 5.20 5.00 4.88 5.80 5.60 -
P/RPS 4.19 1.16 1.73 2.52 4.82 1.46 1.90 69.50%
P/EPS 29.09 19.99 11.16 21.19 43.96 7.42 10.41 98.51%
EY 3.44 5.00 8.96 4.72 2.27 13.48 9.61 -49.61%
DY 0.00 7.32 1.92 2.00 0.00 5.17 1.79 -
P/NAPS 0.78 0.85 1.19 1.17 1.11 1.28 1.30 -28.88%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 15/05/06 28/02/06 29/11/05 25/08/05 31/05/05 24/02/05 30/11/04 -
Price 4.95 4.95 4.80 5.50 4.90 5.30 6.00 -
P/RPS 4.43 1.20 1.59 2.77 4.84 1.34 2.04 67.77%
P/EPS 30.77 20.70 10.30 23.31 44.14 6.78 11.15 96.86%
EY 3.25 4.83 9.71 4.29 2.27 14.75 8.97 -49.20%
DY 0.00 7.07 2.08 1.82 0.00 5.66 1.67 -
P/NAPS 0.83 0.88 1.10 1.29 1.12 1.17 1.39 -29.11%

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