[TM] YoY TTM 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- 14.17%
YoY- 87.96%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 10,518,338 16,399,158 13,942,370 13,250,900 11,796,350 9,834,138 9,673,213 1.40%
PBT 1,450,809 3,133,231 1,584,303 3,172,839 1,810,452 1,530,334 2,443,640 -8.31%
Tax 1,180,787 -830,917 -679,612 -559,379 -420,038 -686,058 -631,720 -
NP 2,631,596 2,302,314 904,691 2,613,460 1,390,414 844,276 1,811,920 6.41%
-
NP to SH 2,547,692 2,068,775 875,237 2,613,460 1,390,414 844,276 1,811,920 5.84%
-
Tax Rate -81.39% 26.52% 42.90% 17.63% 23.20% 44.83% 25.85% -
Total Cost 7,886,742 14,096,844 13,037,679 10,637,440 10,405,936 8,989,862 7,861,293 0.05%
-
Net Worth 19,829,565 16,977,768 20,016,149 15,359,846 12,606,204 12,594,768 14,851,771 4.93%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 3,885,832 1,559,545 1,185,152 1,009,661 644,851 314,869 - -
Div Payout % 152.52% 75.38% 135.41% 38.63% 46.38% 37.29% - -
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 19,829,565 16,977,768 20,016,149 15,359,846 12,606,204 12,594,768 14,851,771 4.93%
NOSH 3,444,546 3,395,553 3,387,801 3,377,868 3,224,258 3,148,692 3,109,341 1.72%
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 25.02% 14.04% 6.49% 19.72% 11.79% 8.59% 18.73% -
ROE 12.85% 12.19% 4.37% 17.01% 11.03% 6.70% 12.20% -
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 305.36 482.96 411.55 392.29 365.86 312.32 311.10 -0.30%
EPS 73.96 60.93 25.83 77.37 43.12 26.81 58.27 4.05%
DPS 113.00 46.00 35.00 29.89 20.00 10.00 0.00 -
NAPS 5.7568 5.00 5.9083 4.5472 3.9098 4.00 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 274.13 427.40 363.37 345.35 307.44 256.30 252.11 1.40%
EPS 66.40 53.92 22.81 68.11 36.24 22.00 47.22 5.84%
DPS 101.27 40.65 30.89 26.31 16.81 8.21 0.00 -
NAPS 5.168 4.4248 5.2167 4.0031 3.2855 3.2825 3.8707 4.93%
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 1.83 1.01 1.16 1.48 1.15 1.26 1.66 1.63%
P/EPS 7.57 8.01 18.50 7.50 9.74 14.73 8.84 -2.55%
EY 13.21 12.48 5.40 13.34 10.27 6.79 11.32 2.60%
DY 20.18 9.43 7.32 5.15 4.76 2.53 0.00 -
P/NAPS 0.97 0.98 0.81 1.28 1.07 0.99 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 1.87 1.13 1.20 1.35 1.43 1.26 1.49 3.85%
P/EPS 7.71 8.95 19.16 6.85 12.17 14.73 7.93 -0.46%
EY 12.98 11.18 5.22 14.60 8.21 6.79 12.61 0.48%
DY 19.82 8.44 7.07 5.64 3.81 2.53 0.00 -
P/NAPS 0.99 1.09 0.84 1.17 1.34 0.99 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