[TM] YoY Annualized Quarter 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- 32.47%
YoY- -0.3%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 15,150,240 13,659,548 13,028,176 9,351,944 9,263,972 8,926,412 8,135,108 10.91%
PBT 3,368,392 2,131,712 2,824,284 1,724,640 1,799,968 1,793,188 1,471,656 14.79%
Tax -836,460 -633,812 -795,760 -606,248 -678,180 -680,940 -667,296 3.83%
NP 2,531,932 1,497,900 2,028,524 1,118,392 1,121,788 1,112,248 804,360 21.04%
-
NP to SH 2,182,780 1,497,900 2,028,524 1,118,392 1,121,788 1,112,248 804,360 18.09%
-
Tax Rate 24.83% 29.73% 28.18% 35.15% 37.68% 37.97% 45.34% -
Total Cost 12,618,308 12,161,648 10,999,652 8,233,552 8,142,184 7,814,164 7,330,748 9.46%
-
Net Worth 20,351,019 14,804,919 13,660,595 14,075,216 15,635,544 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 - - - - - - - -
Div Payout % - - - - - - - -
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 15,635,544 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 16.71% 10.97% 15.57% 11.96% 12.11% 12.46% 9.89% -
ROE 10.73% 10.12% 14.85% 7.95% 7.17% 8.14% 6.15% -
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 446.67 404.89 395.63 294.34 297.30 288.92 267.00 8.95%
EPS 64.40 44.40 61.60 35.20 36.00 36.00 26.40 16.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 4.3884 4.1483 4.43 5.0177 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 394.85 356.00 339.54 243.73 241.44 232.64 212.02 10.91%
EPS 56.89 39.04 52.87 29.15 29.24 28.99 20.96 18.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.304 3.8585 3.5603 3.6683 4.075 3.5628 3.4105 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 1.05 1.21 1.30 1.22 1.56 2.02 2.92 -15.66%
P/EPS 7.27 10.99 8.36 10.17 12.92 16.25 29.55 -20.83%
EY 13.75 9.10 11.96 9.83 7.74 6.15 3.38 26.33%
DY 0.00 0.00 0.00 0.00 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 19/05/00 -
Price 4.95 4.90 4.75 3.78 4.50 3.85 7.20 -
P/RPS 1.11 1.21 1.20 1.28 1.51 1.33 2.70 -13.76%
P/EPS 7.69 11.04 7.71 10.74 12.50 10.69 27.27 -19.01%
EY 13.00 9.06 12.97 9.31 8.00 9.35 3.67 23.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.12 1.15 0.85 0.90 0.87 1.68 -11.08%

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