[TM] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 17.08%
YoY- 64.69%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 16,399,158 13,942,370 13,250,900 11,796,350 9,834,138 9,673,213 8,815,673 10.89%
PBT 3,133,231 1,520,400 3,172,839 1,810,452 1,530,334 2,443,640 1,250,760 16.53%
Tax -830,917 -664,911 -559,379 -420,038 -686,058 -631,720 -545,589 7.25%
NP 2,302,314 855,489 2,613,460 1,390,414 844,276 1,811,920 705,171 21.78%
-
NP to SH 2,068,775 811,335 2,613,460 1,390,414 844,276 1,811,920 705,171 19.63%
-
Tax Rate 26.52% 43.73% 17.63% 23.20% 44.83% 25.85% 43.62% -
Total Cost 14,096,844 13,086,881 10,637,440 10,405,936 8,989,862 7,861,293 8,110,502 9.64%
-
Net Worth 19,874,823 18,992,303 15,196,836 12,468,442 13,651,822 14,769,004 13,388,087 6.80%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,560,059 1,187,337 1,002,606 637,804 315,313 - - -
Div Payout % 75.41% 146.34% 38.36% 45.87% 37.35% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 19,874,823 18,992,303 15,196,836 12,468,442 13,651,822 14,769,004 13,388,087 6.80%
NOSH 3,391,434 3,392,391 3,342,020 3,189,023 3,153,137 3,092,013 3,079,349 1.62%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 14.04% 6.14% 19.72% 11.79% 8.59% 18.73% 8.00% -
ROE 10.41% 4.27% 17.20% 11.15% 6.18% 12.27% 5.27% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 483.55 410.99 396.49 369.90 311.88 312.85 286.28 9.12%
EPS 61.00 23.90 78.20 43.60 26.80 58.60 22.90 17.72%
DPS 46.00 35.00 30.00 20.00 10.00 0.00 0.00 -
NAPS 5.8603 5.5985 4.5472 3.9098 4.3296 4.7765 4.3477 5.09%
Adjusted Per Share Value based on latest NOSH - 3,224,258
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 427.40 363.37 345.35 307.44 256.30 252.11 229.76 10.89%
EPS 53.92 21.15 68.11 36.24 22.00 47.22 18.38 19.63%
DPS 40.66 30.94 26.13 16.62 8.22 0.00 0.00 -
NAPS 5.1798 4.9498 3.9607 3.2496 3.558 3.8491 3.4892 6.80%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 4.88 4.78 5.80 4.20 3.95 5.15 5.65 -
P/RPS 1.01 1.16 1.46 1.14 1.27 1.65 1.97 -10.53%
P/EPS 8.00 19.99 7.42 9.63 14.75 8.79 24.67 -17.10%
EY 12.50 5.00 13.48 10.38 6.78 11.38 4.05 20.65%
DY 9.43 7.32 5.17 4.76 2.53 0.00 0.00 -
P/NAPS 0.83 0.85 1.28 1.07 0.91 1.08 1.30 -7.20%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 23/02/07 28/02/06 24/02/05 26/02/04 27/02/03 26/02/02 19/03/01 -
Price 5.45 4.95 5.30 5.25 3.95 4.62 5.80 -
P/RPS 1.13 1.20 1.34 1.42 1.27 1.48 2.03 -9.29%
P/EPS 8.93 20.70 6.78 12.04 14.75 7.88 25.33 -15.94%
EY 11.19 4.83 14.75 8.30 6.78 12.68 3.95 18.94%
DY 8.44 7.07 5.66 3.81 2.53 0.00 0.00 -
P/NAPS 0.93 0.88 1.17 1.34 0.91 0.97 1.33 -5.78%

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