[TM] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -5.29%
YoY- -68.92%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 8,447,262 8,468,720 8,421,660 8,674,917 8,236,194 8,230,248 8,023,832 3.48%
PBT 890,626 900,418 365,288 353,803 133,317 476,208 436,992 60.67%
Tax -230,596 -281,770 -220,324 547,375 822,862 1,263,686 1,856,052 -
NP 660,030 618,648 144,964 901,178 956,180 1,739,894 2,293,044 -56.37%
-
NP to SH 630,368 587,410 110,948 791,865 836,078 1,585,750 2,078,820 -54.83%
-
Tax Rate 25.89% 31.29% 60.32% -154.71% -617.22% -265.36% -424.73% -
Total Cost 7,787,232 7,850,072 8,276,696 7,773,739 7,280,014 6,490,354 5,730,788 22.65%
-
Net Worth 6,747,038 6,762,907 10,123,657 10,209,205 10,357,842 10,749,462 19,519,224 -50.71%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 466,939 699,297 - 903,758 551,260 823,766 - -
Div Payout % 74.07% 119.05% - 114.13% 65.93% 51.95% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 6,747,038 6,762,907 10,123,657 10,209,205 10,357,842 10,749,462 19,519,224 -50.71%
NOSH 3,502,044 3,496,488 3,467,124 3,442,891 3,445,378 3,432,359 3,441,754 1.16%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.81% 7.31% 1.72% 10.39% 11.61% 21.14% 28.58% -
ROE 9.34% 8.69% 1.10% 7.76% 8.07% 14.75% 10.65% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 241.21 242.21 242.90 251.97 239.05 239.78 233.13 2.29%
EPS 18.00 16.80 3.20 23.00 24.27 46.20 60.40 -55.35%
DPS 13.33 20.00 0.00 26.25 16.00 24.00 0.00 -
NAPS 1.9266 1.9342 2.9199 2.9653 3.0063 3.1318 5.6713 -51.28%
Adjusted Per Share Value based on latest NOSH - 3,433,458
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 220.11 220.67 219.45 226.04 214.61 214.46 209.08 3.48%
EPS 16.43 15.31 2.89 20.63 21.79 41.32 54.17 -54.82%
DPS 12.17 18.22 0.00 23.55 14.36 21.47 0.00 -
NAPS 1.7581 1.7622 2.6379 2.6602 2.699 2.801 5.0862 -50.71%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.07 2.93 1.76 1.54 1.64 1.59 5.30 -
P/RPS 1.27 1.21 0.72 0.61 0.69 0.66 2.27 -32.07%
P/EPS 17.06 17.44 55.00 6.70 6.76 3.44 8.77 55.76%
EY 5.86 5.73 1.82 14.94 14.80 29.06 11.40 -35.80%
DY 4.34 6.83 0.00 17.05 9.76 15.09 0.00 -
P/NAPS 1.59 1.51 0.60 0.52 0.55 0.51 0.93 42.93%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 21/08/09 21/05/09 24/02/09 11/11/08 19/08/08 22/05/08 -
Price 3.02 3.05 1.90 1.67 1.65 1.75 1.62 -
P/RPS 1.25 1.26 0.78 0.66 0.69 0.73 0.69 48.55%
P/EPS 16.78 18.15 59.38 7.26 6.80 3.79 2.68 239.32%
EY 5.96 5.51 1.68 13.77 14.71 26.40 37.28 -70.51%
DY 4.42 6.56 0.00 15.72 9.70 13.71 0.00 -
P/NAPS 1.57 1.58 0.65 0.56 0.55 0.56 0.29 208.00%

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
Post a Comment