[TM] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

23-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -24.4%

YoY- 25.07%

Quarter Report

TMB Financial Results.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Annualized Quarter Result
Revenue	8,592,796	8,791,002	8,627,172	8,551,642	8,499,532	8,607,991	8,447,262	1.14%
YoY %	-2.25%	1.90%	0.88%	0.61%	-1.26%	1.90%	-	-
Horiz. %	101.72%	104.07%	102.13%	101.24%	100.62%	101.90%	100.00%	-
PBT	909,096	1,360,192	1,367,229	1,039,068	1,410,348	921,588	890,626	1.37%
YoY %	-33.16%	-0.51%	31.58%	-26.33%	53.03%	3.48%	-	-
Horiz. %	102.07%	152.72%	153.51%	116.67%	158.35%	103.48%	100.00%	-
Tax	-210,388	-115,182	-261,840	-274,198	-406,604	-248,310	-230,596	-5.93%
YoY %	-82.66%	56.01%	4.51%	32.56%	-63.75%	-7.68%	-	-
Horiz. %	91.24%	49.95%	113.55%	118.91%	176.33%	107.68%	100.00%	-
NP	698,708	1,245,010	1,105,389	764,870	1,003,744	673,278	660,030	3.87%
YoY %	-43.88%	12.63%	44.52%	-23.80%	49.08%	2.01%	-	-
Horiz. %	105.86%	188.63%	167.48%	115.88%	152.08%	102.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	653,220	1,206,448	1,074,421	734,654	971,772	643,026	630,368	2.40%
YoY %	-45.86%	12.29%	46.25%	-24.40%	51.12%	2.01%	-	-
Horiz. %	103.63%	191.39%	170.44%	116.54%	154.16%	102.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.14%	8.47%	19.15%	26.39%	28.83%	26.94%	25.89%	-
YoY %	173.20%	-55.77%	-27.43%	-8.46%	7.02%	4.06%	-	-
Horiz. %	89.38%	32.72%	73.97%	101.93%	111.36%	104.06%	100.00%	-
Total Cost	7,894,088	7,545,992	7,521,782	7,786,772	7,495,788	7,934,713	7,787,232	0.91%
YoY %	4.61%	0.32%	-3.40%	3.88%	-5.53%	1.89%	-	-
Horiz. %	101.37%	96.90%	96.59%	99.99%	96.26%	101.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,850,355	7,689,237	7,450,070	7,313,692	7,508,699	6,928,868	6,747,038	10.63%
YoY %	2.10%	3.21%	1.86%	-2.60%	8.37%	2.69%	-	-
Horiz. %	116.35%	113.96%	110.42%	108.40%	111.29%	102.69%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	-	928,858	615,307	918,317	-	808,174	466,939	-
YoY %	-	50.96%	-33.00%	0.00%	-	73.08%	-	-
Horiz. %	-	198.92%	131.77%	196.67%	-	173.08%	100.00%	-
Div Payout %	-	76.99%	57.27%	125.00%	-	125.68%	74.07%	-
YoY %	-	34.43%	-54.18%	0.00%	-	69.68%	-	-
Horiz. %	-	103.94%	77.32%	168.76%	-	169.68%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	7,850,355	7,689,237	7,450,070	7,313,692	7,508,699	6,928,868	6,747,038	10.63%
YoY %	2.10%	3.21%	1.86%	-2.60%	8.37%	2.69%	-	-
Horiz. %	116.35%	113.96%	110.42%	108.40%	111.29%	102.69%	100.00%	-
NOSH	3,550,108	3,558,843	3,549,850	3,531,990	3,520,912	3,513,803	3,502,044	0.91%
YoY %	-0.25%	0.25%	0.51%	0.31%	0.20%	0.34%	-	-
Horiz. %	101.37%	101.62%	101.37%	100.86%	100.54%	100.34%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	8.13%	14.16%	12.81%	8.94%	11.81%	7.82%	7.81%	-
YoY %	-42.58%	10.54%	43.29%	-24.30%	51.02%	0.13%	-	-
Horiz. %	104.10%	181.31%	164.02%	114.47%	151.22%	100.13%	100.00%	-
ROE	8.32%	15.69%	14.42%	10.04%	12.94%	9.28%	9.34%	-
YoY %	-46.97%	8.81%	43.63%	-22.41%	39.44%	-0.64%	-	-
Horiz. %	89.08%	167.99%	154.39%	107.49%	138.54%	99.36%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	242.04	247.02	243.03	242.12	241.40	244.98	241.21	0.22%
YoY %	-2.02%	1.64%	0.38%	0.30%	-1.46%	1.56%	-	-
Horiz. %	100.34%	102.41%	100.75%	100.38%	100.08%	101.56%	100.00%	-
EPS	18.40	33.90	30.27	20.80	27.60	18.30	18.00	1.47%
YoY %	-45.72%	11.99%	45.53%	-24.64%	50.82%	1.67%	-	-
Horiz. %	102.22%	188.33%	168.17%	115.56%	153.33%	101.67%	100.00%	-
DPS	0.00	26.10	17.33	26.00	0.00	23.00	13.33	-
YoY %	0.00%	50.61%	-33.35%	0.00%	0.00%	72.54%	-	-
Horiz. %	0.00%	195.80%	130.01%	195.05%	0.00%	172.54%	100.00%	-
NAPS	2.2113	2.1606	2.0987	2.0707	2.1326	1.9719	1.9266	9.63%
YoY %	2.35%	2.95%	1.35%	-2.90%	8.15%	2.35%	-	-
Horiz. %	114.78%	112.15%	108.93%	107.48%	110.69%	102.35%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 3,553,828
RPS	223.95	229.11	224.84	222.88	221.52	224.34	220.16	1.14%
YoY %	-2.25%	1.90%	0.88%	0.61%	-1.26%	1.90%	-	-
Horiz. %	101.72%	104.07%	102.13%	101.24%	100.62%	101.90%	100.00%	-
EPS	17.02	31.44	28.00	19.15	25.33	16.76	16.43	2.38%
YoY %	-45.87%	12.29%	46.21%	-24.40%	51.13%	2.01%	-	-
Horiz. %	103.59%	191.36%	170.42%	116.56%	154.17%	102.01%	100.00%	-
DPS	0.00	24.21	16.04	23.93	0.00	21.06	12.17	-
YoY %	0.00%	50.94%	-32.97%	0.00%	0.00%	73.05%	-	-
Horiz. %	0.00%	198.93%	131.80%	196.63%	0.00%	173.05%	100.00%	-
NAPS	2.046	2.004	1.9417	1.9061	1.9569	1.8058	1.7584	10.63%
YoY %	2.10%	3.21%	1.87%	-2.60%	8.37%	2.70%	-	-
Horiz. %	116.36%	113.97%	110.42%	108.40%	111.29%	102.70%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	4.04	3.51	3.42	3.35	3.44	3.06	3.07	-
P/RPS	1.67	1.42	1.41	1.38	1.43	1.25	1.27	20.04%
YoY %	17.61%	0.71%	2.17%	-3.50%	14.40%	-1.57%	-	-
Horiz. %	131.50%	111.81%	111.02%	108.66%	112.60%	98.43%	100.00%	-
P/EPS	21.96	10.35	11.30	16.11	12.46	16.72	17.06	18.35%
YoY %	112.17%	-8.41%	-29.86%	29.29%	-25.48%	-1.99%	-	-
Horiz. %	128.72%	60.67%	66.24%	94.43%	73.04%	98.01%	100.00%	-
EY	4.55	9.66	8.85	6.21	8.02	5.98	5.86	-15.53%
YoY %	-52.90%	9.15%	42.51%	-22.57%	34.11%	2.05%	-	-
Horiz. %	77.65%	164.85%	151.02%	105.97%	136.86%	102.05%	100.00%	-
DY	0.00	7.44	5.07	7.76	0.00	7.52	4.34	-
YoY %	0.00%	46.75%	-34.66%	0.00%	0.00%	73.27%	-	-
Horiz. %	0.00%	171.43%	116.82%	178.80%	0.00%	173.27%	100.00%	-
P/NAPS	1.83	1.62	1.63	1.62	1.61	1.55	1.59	9.83%
YoY %	12.96%	-0.61%	0.62%	0.62%	3.87%	-2.52%	-	-
Horiz. %	115.09%	101.89%	102.52%	101.89%	101.26%	97.48%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	25/05/11	25/02/11	26/11/10	23/08/10	27/05/10	22/02/10	20/11/09	-
Price	3.90	3.85	3.35	3.58	3.26	3.35	3.02	-
P/RPS	1.61	1.56	1.38	1.48	1.35	1.37	1.25	18.39%
YoY %	3.21%	13.04%	-6.76%	9.63%	-1.46%	9.60%	-	-
Horiz. %	128.80%	124.80%	110.40%	118.40%	108.00%	109.60%	100.00%	-
P/EPS	21.20	11.36	11.07	17.21	11.81	18.31	16.78	16.88%
YoY %	86.62%	2.62%	-35.68%	45.72%	-35.50%	9.12%	-	-
Horiz. %	126.34%	67.70%	65.97%	102.56%	70.38%	109.12%	100.00%	-
EY	4.72	8.81	9.03	5.81	8.47	5.46	5.96	-14.41%
YoY %	-46.42%	-2.44%	55.42%	-31.40%	55.13%	-8.39%	-	-
Horiz. %	79.19%	147.82%	151.51%	97.48%	142.11%	91.61%	100.00%	-
DY	0.00	6.78	5.17	7.26	0.00	6.87	4.42	-
YoY %	0.00%	31.14%	-28.79%	0.00%	0.00%	55.43%	-	-
Horiz. %	0.00%	153.39%	116.97%	164.25%	0.00%	155.43%	100.00%	-
P/NAPS	1.76	1.78	1.60	1.73	1.53	1.70	1.57	7.92%
YoY %	-1.12%	11.25%	-7.51%	13.07%	-10.00%	8.28%	-	-
Horiz. %	112.10%	113.38%	101.91%	110.19%	97.45%	108.28%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos