[TM] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -190.38%
YoY- -185.09%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 2,497,771 2,104,481 4,407,757 3,754,017 3,465,105 3,200,009 2,563,423 -0.43%
PBT 253,815 200,992 871,500 -381,396 943,773 511,299 246,730 0.47%
Tax -69,772 441,107 -226,008 -336,727 -119,573 -11,539 -144,086 -11.37%
NP 184,043 642,099 645,492 -718,123 824,200 499,760 102,644 10.21%
-
NP to SH 164,806 592,462 590,713 -701,275 824,200 499,760 102,644 8.20%
-
Tax Rate 27.49% -219.46% 25.93% - 12.67% 2.26% 58.40% -
Total Cost 2,313,728 1,462,382 3,762,265 4,472,140 2,640,905 2,700,249 2,460,779 -1.02%
-
Net Worth 10,181,233 19,829,565 16,977,768 20,016,149 15,359,846 12,606,204 12,594,768 -3.48%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 489,267 2,996,755 1,018,666 846,950 675,573 644,851 314,869 7.61%
Div Payout % 296.88% 505.81% 172.45% 0.00% 81.97% 129.03% 306.76% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 10,181,233 19,829,565 16,977,768 20,016,149 15,359,846 12,606,204 12,594,768 -3.48%
NOSH 3,433,458 3,444,546 3,395,553 3,387,801 3,377,868 3,224,258 3,148,692 1.45%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.37% 30.51% 14.64% -19.13% 23.79% 15.62% 4.00% -
ROE 1.62% 2.99% 3.48% -3.50% 5.37% 3.96% 0.81% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 72.75 61.10 129.81 110.81 102.58 99.25 81.41 -1.85%
EPS 4.80 17.20 17.40 -20.70 24.40 15.50 3.20 6.98%
DPS 14.25 87.00 30.00 25.00 20.00 20.00 10.00 6.07%
NAPS 2.9653 5.7568 5.00 5.9083 4.5472 3.9098 4.00 -4.86%
Adjusted Per Share Value based on latest NOSH - 3,387,801
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 65.10 54.85 114.88 97.84 90.31 83.40 66.81 -0.43%
EPS 4.30 15.44 15.40 -18.28 21.48 13.02 2.68 8.19%
DPS 12.75 78.10 26.55 22.07 17.61 16.81 8.21 7.60%
NAPS 2.6535 5.168 4.4248 5.2167 4.0031 3.2855 3.2825 -3.48%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.54 5.60 4.88 4.78 5.80 4.20 3.95 -
P/RPS 2.12 9.17 3.76 4.31 5.65 4.23 4.85 -12.87%
P/EPS 32.08 32.56 28.05 -23.09 23.77 27.10 121.17 -19.85%
EY 3.12 3.07 3.56 -4.33 4.21 3.69 0.83 24.66%
DY 9.25 15.54 6.15 5.23 3.45 4.76 2.53 24.09%
P/NAPS 0.52 0.97 0.98 0.81 1.28 1.07 0.99 -10.16%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 26/02/08 23/02/07 28/02/06 24/02/05 26/02/04 27/02/03 -
Price 1.67 5.70 5.45 4.95 5.30 5.25 3.95 -
P/RPS 2.30 9.33 4.20 4.47 5.17 5.29 4.85 -11.68%
P/EPS 34.79 33.14 31.33 -23.91 21.72 33.87 121.17 -18.76%
EY 2.87 3.02 3.19 -4.18 4.60 2.95 0.83 22.94%
DY 8.53 15.26 5.50 5.05 3.77 3.81 2.53 22.43%
P/NAPS 0.56 0.99 1.09 0.84 1.17 1.34 0.99 -9.05%

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