[TM] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

21-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -85.99%

YoY- -94.66%

Quarter Report

TMB Financial Results Mar 09.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	8,607,991	8,447,262	8,468,720	8,421,660	8,674,917	8,236,194	8,230,248	3.02%
YoY %	1.90%	-0.25%	0.56%	-2.92%	5.33%	0.07%	-	-
Horiz. %	104.59%	102.64%	102.90%	102.33%	105.40%	100.07%	100.00%	-
PBT	921,588	890,626	900,418	365,288	353,803	133,317	476,208	55.10%
YoY %	3.48%	-1.09%	146.50%	3.25%	165.38%	-72.00%	-	-
Horiz. %	193.53%	187.02%	189.08%	76.71%	74.30%	28.00%	100.00%	-
Tax	-248,310	-230,596	-281,770	-220,324	547,375	822,862	1,263,686	-
YoY %	-7.68%	18.16%	-27.89%	-140.25%	-33.48%	-34.88%	-	-
Horiz. %	-19.65%	-18.25%	-22.30%	-17.44%	43.32%	65.12%	100.00%	-
NP	673,278	660,030	618,648	144,964	901,178	956,180	1,739,894	-46.80%
YoY %	2.01%	6.69%	326.76%	-83.91%	-5.75%	-45.04%	-	-
Horiz. %	38.70%	37.94%	35.56%	8.33%	51.79%	54.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	643,026	630,368	587,410	110,948	791,865	836,078	1,585,750	-45.12%
YoY %	2.01%	7.31%	429.45%	-85.99%	-5.29%	-47.28%	-	-
Horiz. %	40.55%	39.75%	37.04%	7.00%	49.94%	52.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.94%	25.89%	31.29%	60.32%	-154.71%	-617.22%	-265.36%	-
YoY %	4.06%	-17.26%	-48.13%	138.99%	74.93%	-132.60%	-	-
Horiz. %	-10.15%	-9.76%	-11.79%	-22.73%	58.30%	232.60%	100.00%	-
Total Cost	7,934,713	7,787,232	7,850,072	8,276,696	7,773,739	7,280,014	6,490,354	14.29%
YoY %	1.89%	-0.80%	-5.15%	6.47%	6.78%	12.17%	-	-
Horiz. %	122.25%	119.98%	120.95%	127.52%	119.77%	112.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,928,868	6,747,038	6,762,907	10,123,657	10,209,205	10,357,842	10,749,462	-25.32%
YoY %	2.69%	-0.23%	-33.20%	-0.84%	-1.44%	-3.64%	-	-
Horiz. %	64.46%	62.77%	62.91%	94.18%	94.97%	96.36%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	808,174	466,939	699,297	-	903,758	551,260	823,766	-1.26%
YoY %	73.08%	-33.23%	0.00%	-	63.94%	-33.08%	-	-
Horiz. %	98.11%	56.68%	84.89%	-	109.71%	66.92%	100.00%	-
Div Payout %	125.68%	74.07%	119.05%	-	114.13%	65.93%	51.95%	-
YoY %	69.68%	-37.78%	0.00%	-	73.11%	26.91%	-	-
Horiz. %	241.92%	142.58%	229.16%	-	219.69%	126.91%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	6,928,868	6,747,038	6,762,907	10,123,657	10,209,205	10,357,842	10,749,462	-25.32%
YoY %	2.69%	-0.23%	-33.20%	-0.84%	-1.44%	-3.64%	-	-
Horiz. %	64.46%	62.77%	62.91%	94.18%	94.97%	96.36%	100.00%	-
NOSH	3,513,803	3,502,044	3,496,488	3,467,124	3,442,891	3,445,378	3,432,359	1.57%
YoY %	0.34%	0.16%	0.85%	0.70%	-0.07%	0.38%	-	-
Horiz. %	102.37%	102.03%	101.87%	101.01%	100.31%	100.38%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	7.82%	7.81%	7.31%	1.72%	10.39%	11.61%	21.14%	-
YoY %	0.13%	6.84%	325.00%	-83.45%	-10.51%	-45.08%	-	-
Horiz. %	36.99%	36.94%	34.58%	8.14%	49.15%	54.92%	100.00%	-
ROE	9.28%	9.34%	8.69%	1.10%	7.76%	8.07%	14.75%	-
YoY %	-0.64%	7.48%	690.00%	-85.82%	-3.84%	-45.29%	-	-
Horiz. %	62.92%	63.32%	58.92%	7.46%	52.61%	54.71%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	244.98	241.21	242.21	242.90	251.97	239.05	239.78	1.43%
YoY %	1.56%	-0.41%	-0.28%	-3.60%	5.40%	-0.30%	-	-
Horiz. %	102.17%	100.60%	101.01%	101.30%	105.08%	99.70%	100.00%	-
EPS	18.30	18.00	16.80	3.20	23.00	24.27	46.20	-45.97%
YoY %	1.67%	7.14%	425.00%	-86.09%	-5.23%	-47.47%	-	-
Horiz. %	39.61%	38.96%	36.36%	6.93%	49.78%	52.53%	100.00%	-
DPS	23.00	13.33	20.00	0.00	26.25	16.00	24.00	-2.78%
YoY %	72.54%	-33.35%	0.00%	0.00%	64.06%	-33.33%	-	-
Horiz. %	95.83%	55.54%	83.33%	0.00%	109.38%	66.67%	100.00%	-
NAPS	1.9719	1.9266	1.9342	2.9199	2.9653	3.0063	3.1318	-26.47%
YoY %	2.35%	-0.39%	-33.76%	-1.53%	-1.36%	-4.01%	-	-
Horiz. %	62.96%	61.52%	61.76%	93.23%	94.68%	95.99%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,467,124
RPS	224.34	220.16	220.71	219.49	226.09	214.65	214.50	3.02%
YoY %	1.90%	-0.25%	0.56%	-2.92%	5.33%	0.07%	-	-
Horiz. %	104.59%	102.64%	102.90%	102.33%	105.40%	100.07%	100.00%	-
EPS	16.76	16.43	15.31	2.89	20.64	21.79	41.33	-45.12%
YoY %	2.01%	7.32%	429.76%	-86.00%	-5.28%	-47.28%	-	-
Horiz. %	40.55%	39.75%	37.04%	6.99%	49.94%	52.72%	100.00%	-
DPS	21.06	12.17	18.23	0.00	23.55	14.37	21.47	-1.27%
YoY %	73.05%	-33.24%	0.00%	0.00%	63.88%	-33.07%	-	-
Horiz. %	98.09%	56.68%	84.91%	0.00%	109.69%	66.93%	100.00%	-
NAPS	1.8058	1.7584	1.7626	2.6385	2.6608	2.6995	2.8016	-25.32%
YoY %	2.70%	-0.24%	-33.20%	-0.84%	-1.43%	-3.64%	-	-
Horiz. %	64.46%	62.76%	62.91%	94.18%	94.97%	96.36%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	3.06	3.07	2.93	1.76	1.54	1.64	1.59	-
P/RPS	1.25	1.27	1.21	0.72	0.61	0.69	0.66	52.89%
YoY %	-1.57%	4.96%	68.06%	18.03%	-11.59%	4.55%	-	-
Horiz. %	189.39%	192.42%	183.33%	109.09%	92.42%	104.55%	100.00%	-
P/EPS	16.72	17.06	17.44	55.00	6.70	6.76	3.44	186.11%
YoY %	-1.99%	-2.18%	-68.29%	720.90%	-0.89%	96.51%	-	-
Horiz. %	486.05%	495.93%	506.98%	1,598.84%	194.77%	196.51%	100.00%	-
EY	5.98	5.86	5.73	1.82	14.94	14.80	29.06	-65.04%
YoY %	2.05%	2.27%	214.84%	-87.82%	0.95%	-49.07%	-	-
Horiz. %	20.58%	20.17%	19.72%	6.26%	51.41%	50.93%	100.00%	-
DY	7.52	4.34	6.83	0.00	17.05	9.76	15.09	-37.06%
YoY %	73.27%	-36.46%	0.00%	0.00%	74.69%	-35.32%	-	-
Horiz. %	49.83%	28.76%	45.26%	0.00%	112.99%	64.68%	100.00%	-
P/NAPS	1.55	1.59	1.51	0.60	0.52	0.55	0.51	109.39%
YoY %	-2.52%	5.30%	151.67%	15.38%	-5.45%	7.84%	-	-
Horiz. %	303.92%	311.76%	296.08%	117.65%	101.96%	107.84%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	22/02/10	20/11/09	21/08/09	21/05/09	24/02/09	11/11/08	19/08/08	-
Price	3.35	3.02	3.05	1.90	1.67	1.65	1.75	-
P/RPS	1.37	1.25	1.26	0.78	0.66	0.69	0.73	51.97%
YoY %	9.60%	-0.79%	61.54%	18.18%	-4.35%	-5.48%	-	-
Horiz. %	187.67%	171.23%	172.60%	106.85%	90.41%	94.52%	100.00%	-
P/EPS	18.31	16.78	18.15	59.38	7.26	6.80	3.79	184.96%
YoY %	9.12%	-7.55%	-69.43%	717.91%	6.76%	79.42%	-	-
Horiz. %	483.11%	442.74%	478.89%	1,566.75%	191.56%	179.42%	100.00%	-
EY	5.46	5.96	5.51	1.68	13.77	14.71	26.40	-64.92%
YoY %	-8.39%	8.17%	227.98%	-87.80%	-6.39%	-44.28%	-	-
Horiz. %	20.68%	22.58%	20.87%	6.36%	52.16%	55.72%	100.00%	-
DY	6.87	4.42	6.56	0.00	15.72	9.70	13.71	-36.83%
YoY %	55.43%	-32.62%	0.00%	0.00%	62.06%	-29.25%	-	-
Horiz. %	50.11%	32.24%	47.85%	0.00%	114.66%	70.75%	100.00%	-
P/NAPS	1.70	1.57	1.58	0.65	0.56	0.55	0.56	109.23%
YoY %	8.28%	-0.63%	143.08%	16.07%	1.82%	-1.79%	-	-
Horiz. %	303.57%	280.36%	282.14%	116.07%	100.00%	98.21%	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