[TM] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -65.34%
YoY- -0.96%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 2,128,914 4,227,458 3,451,114 3,285,164 3,307,412 2,493,173 2,502,782 -2.65%
PBT 276,459 730,375 931,000 521,570 455,557 412,941 1,286,611 -22.59%
Tax 346,496 -188,265 -128,929 -191,592 -122,364 -185,920 -177,951 -
NP 622,955 542,110 802,071 329,978 333,193 227,021 1,108,660 -9.15%
-
NP to SH 658,515 478,938 775,902 329,978 333,193 227,021 1,108,660 -8.31%
-
Tax Rate -125.33% 25.78% 13.85% 36.73% 26.86% 45.02% 13.83% -
Total Cost 1,505,959 3,685,348 2,649,043 2,955,186 2,974,219 2,266,152 1,394,122 1.29%
-
Net Worth 20,421,508 19,708,067 14,851,239 14,483,340 11,953,299 12,539,999 14,916,880 5.37%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 20,421,508 19,708,067 14,851,239 14,483,340 11,953,299 12,539,999 14,916,880 5.37%
NOSH 3,429,765 3,395,542 3,388,218 3,367,122 3,203,778 3,134,999 3,088,189 1.76%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 29.26% 12.82% 23.24% 10.04% 10.07% 9.11% 44.30% -
ROE 3.22% 2.43% 5.22% 2.28% 2.79% 1.81% 7.43% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 62.07 124.50 101.86 97.57 103.23 79.53 81.04 -4.34%
EPS 19.20 14.10 22.90 9.80 10.40 7.20 35.90 -9.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9542 5.8041 4.3832 4.3014 3.731 4.00 4.8303 3.54%
Adjusted Per Share Value based on latest NOSH - 3,367,122
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 55.47 110.16 89.93 85.60 86.18 64.97 65.22 -2.66%
EPS 17.16 12.48 20.22 8.60 8.68 5.92 28.89 -8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3213 5.1354 3.8698 3.774 3.1147 3.2676 3.8869 5.37%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 4.85 4.57 5.20 5.60 3.67 3.55 4.60 -
P/RPS 7.81 3.67 5.11 5.74 3.56 4.46 5.68 5.44%
P/EPS 25.26 32.40 22.71 57.14 35.29 49.02 12.81 11.97%
EY 3.96 3.09 4.40 1.75 2.83 2.04 7.80 -10.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 1.19 1.30 0.98 0.89 0.95 -2.62%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 07/11/07 28/11/06 29/11/05 30/11/04 21/11/03 29/11/02 27/11/01 -
Price 5.15 4.60 4.80 6.00 4.18 3.60 4.60 -
P/RPS 8.30 3.69 4.71 6.15 4.05 4.53 5.68 6.52%
P/EPS 26.82 32.61 20.96 61.22 40.19 49.71 12.81 13.09%
EY 3.73 3.07 4.77 1.63 2.49 2.01 7.80 -11.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.79 1.10 1.39 1.12 0.90 0.95 -1.64%

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