[TM] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -23.72%
YoY- -38.86%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 8,421,660 8,674,917 8,236,194 8,230,248 8,023,832 8,295,953 8,255,296 1.33%
PBT 365,288 353,803 133,317 476,208 436,992 918,670 956,904 -47.34%
Tax -220,324 547,375 822,862 1,263,686 1,856,052 1,712,927 1,695,760 -
NP 144,964 901,178 956,180 1,739,894 2,293,044 2,631,597 2,652,664 -85.57%
-
NP to SH 110,948 791,865 836,078 1,585,750 2,078,820 2,547,692 2,606,973 -87.78%
-
Tax Rate 60.32% -154.71% -617.22% -265.36% -424.73% -186.46% -177.21% -
Total Cost 8,276,696 7,773,739 7,280,014 6,490,354 5,730,788 5,664,356 5,602,632 29.68%
-
Net Worth 10,123,657 10,209,205 10,357,842 10,749,462 19,519,224 19,713,109 20,388,494 -37.26%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 903,758 551,260 823,766 - 3,869,478 1,187,063 -
Div Payout % - 114.13% 65.93% 51.95% - 151.88% 45.53% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 10,123,657 10,209,205 10,357,842 10,749,462 19,519,224 19,713,109 20,388,494 -37.26%
NOSH 3,467,124 3,442,891 3,445,378 3,432,359 3,441,754 3,424,317 3,424,220 0.83%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.72% 10.39% 11.61% 21.14% 28.58% 31.72% 32.13% -
ROE 1.10% 7.76% 8.07% 14.75% 10.65% 12.92% 12.79% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 242.90 251.97 239.05 239.78 233.13 242.27 241.09 0.49%
EPS 3.20 23.00 24.27 46.20 60.40 74.40 76.13 -87.88%
DPS 0.00 26.25 16.00 24.00 0.00 113.00 34.67 -
NAPS 2.9199 2.9653 3.0063 3.1318 5.6713 5.7568 5.9542 -37.78%
Adjusted Per Share Value based on latest NOSH - 3,457,848
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 219.45 226.04 214.61 214.46 209.08 216.17 215.11 1.33%
EPS 2.89 20.63 21.79 41.32 54.17 66.39 67.93 -87.78%
DPS 0.00 23.55 14.36 21.47 0.00 100.83 30.93 -
NAPS 2.6379 2.6602 2.699 2.801 5.0862 5.1367 5.3127 -37.26%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.76 1.54 1.64 1.59 5.30 5.60 4.85 -
P/RPS 0.72 0.61 0.69 0.66 2.27 2.31 2.01 -49.53%
P/EPS 55.00 6.70 6.76 3.44 8.77 7.53 6.37 320.31%
EY 1.82 14.94 14.80 29.06 11.40 13.29 15.70 -76.19%
DY 0.00 17.05 9.76 15.09 0.00 20.18 7.15 -
P/NAPS 0.60 0.52 0.55 0.51 0.93 0.97 0.81 -18.11%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 24/02/09 11/11/08 19/08/08 22/05/08 26/02/08 07/11/07 -
Price 1.90 1.67 1.65 1.75 1.62 5.70 5.15 -
P/RPS 0.78 0.66 0.69 0.73 0.69 2.35 2.14 -48.94%
P/EPS 59.38 7.26 6.80 3.79 2.68 7.66 6.76 325.16%
EY 1.68 13.77 14.71 26.40 37.28 13.05 14.78 -76.50%
DY 0.00 15.72 9.70 13.71 0.00 19.82 6.73 -
P/NAPS 0.65 0.56 0.55 0.56 0.29 0.99 0.86 -17.01%

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