[TM] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 9.55%
YoY- 87.96%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 8,295,953 16,399,158 13,942,370 13,250,900 11,796,350 9,834,138 9,673,213 -2.52%
PBT 918,670 3,133,231 1,520,400 3,172,839 1,810,452 1,530,334 2,443,640 -15.03%
Tax 1,712,927 -830,917 -664,911 -559,379 -420,038 -686,058 -631,720 -
NP 2,631,597 2,302,314 855,489 2,613,460 1,390,414 844,276 1,811,920 6.41%
-
NP to SH 2,547,692 2,068,775 811,335 2,613,460 1,390,414 844,276 1,811,920 5.84%
-
Tax Rate -186.46% 26.52% 43.73% 17.63% 23.20% 44.83% 25.85% -
Total Cost 5,664,356 14,096,844 13,086,881 10,637,440 10,405,936 8,989,862 7,861,293 -5.31%
-
Net Worth 19,713,109 19,874,823 18,992,303 15,196,836 12,468,442 13,651,822 14,769,004 4.92%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 3,869,478 1,560,059 1,187,337 1,002,606 637,804 315,313 - -
Div Payout % 151.88% 75.41% 146.34% 38.36% 45.87% 37.35% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 19,713,109 19,874,823 18,992,303 15,196,836 12,468,442 13,651,822 14,769,004 4.92%
NOSH 3,424,317 3,391,434 3,392,391 3,342,020 3,189,023 3,153,137 3,092,013 1.71%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 31.72% 14.04% 6.14% 19.72% 11.79% 8.59% 18.73% -
ROE 12.92% 10.41% 4.27% 17.20% 11.15% 6.18% 12.27% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 242.27 483.55 410.99 396.49 369.90 311.88 312.85 -4.16%
EPS 74.40 61.00 23.90 78.20 43.60 26.80 58.60 4.05%
DPS 113.00 46.00 35.00 30.00 20.00 10.00 0.00 -
NAPS 5.7568 5.8603 5.5985 4.5472 3.9098 4.3296 4.7765 3.15%
Adjusted Per Share Value based on latest NOSH - 3,377,868
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 216.21 427.40 363.37 345.35 307.44 256.30 252.11 -2.52%
EPS 66.40 53.92 21.15 68.11 36.24 22.00 47.22 5.84%
DPS 100.85 40.66 30.94 26.13 16.62 8.22 0.00 -
NAPS 5.1377 5.1798 4.9498 3.9607 3.2496 3.558 3.8491 4.92%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 5.60 4.88 4.78 5.80 4.20 3.95 5.15 -
P/RPS 2.31 1.01 1.16 1.46 1.14 1.27 1.65 5.76%
P/EPS 7.53 8.00 19.99 7.42 9.63 14.75 8.79 -2.54%
EY 13.29 12.50 5.00 13.48 10.38 6.78 11.38 2.61%
DY 20.18 9.43 7.32 5.17 4.76 2.53 0.00 -
P/NAPS 0.97 0.83 0.85 1.28 1.07 0.91 1.08 -1.77%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 23/02/07 28/02/06 24/02/05 26/02/04 27/02/03 26/02/02 -
Price 5.70 5.45 4.95 5.30 5.25 3.95 4.62 -
P/RPS 2.35 1.13 1.20 1.34 1.42 1.27 1.48 8.00%
P/EPS 7.66 8.93 20.70 6.78 12.04 14.75 7.88 -0.47%
EY 13.05 11.19 4.83 14.75 8.30 6.78 12.68 0.48%
DY 19.82 8.44 7.07 5.66 3.81 2.53 0.00 -
P/NAPS 0.99 0.93 0.88 1.17 1.34 0.91 0.97 0.34%

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