[TM] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 958.89%
YoY- -62.96%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,124,883 8,607,991 6,335,447 4,234,360 2,105,415 8,674,917 6,177,146 -50.93%
PBT 352,587 921,588 667,970 450,209 91,322 353,803 99,988 131.85%
Tax -101,651 -248,310 -172,947 -140,885 -55,081 547,375 617,147 -
NP 250,936 673,278 495,023 309,324 36,241 901,178 717,135 -50.37%
-
NP to SH 242,943 643,026 472,776 293,705 27,737 791,865 627,059 -46.88%
-
Tax Rate 28.83% 26.94% 25.89% 31.29% 60.32% -154.71% -617.22% -
Total Cost 1,873,947 7,934,713 5,840,424 3,925,036 2,069,174 7,773,739 5,460,011 -51.01%
-
Net Worth 7,508,699 6,928,868 6,747,038 6,762,907 10,123,657 10,209,205 10,357,842 -19.31%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 808,174 350,204 349,648 - 903,758 413,445 -
Div Payout % - 125.68% 74.07% 119.05% - 114.13% 65.93% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 7,508,699 6,928,868 6,747,038 6,762,907 10,123,657 10,209,205 10,357,842 -19.31%
NOSH 3,520,912 3,513,803 3,502,044 3,496,488 3,467,124 3,442,891 3,445,378 1.45%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.81% 7.82% 7.81% 7.31% 1.72% 10.39% 11.61% -
ROE 3.24% 9.28% 7.01% 4.34% 0.27% 7.76% 6.05% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 60.35 244.98 180.91 121.10 60.73 251.97 179.29 -51.64%
EPS 6.90 18.30 13.50 8.40 0.80 23.00 18.20 -47.64%
DPS 0.00 23.00 10.00 10.00 0.00 26.25 12.00 -
NAPS 2.1326 1.9719 1.9266 1.9342 2.9199 2.9653 3.0063 -20.47%
Adjusted Per Share Value based on latest NOSH - 3,499,578
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 55.37 224.30 165.08 110.34 54.86 226.04 160.96 -50.93%
EPS 6.33 16.76 12.32 7.65 0.72 20.63 16.34 -46.88%
DPS 0.00 21.06 9.13 9.11 0.00 23.55 10.77 -
NAPS 1.9566 1.8055 1.7581 1.7622 2.6379 2.6602 2.699 -19.31%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.44 3.06 3.07 2.93 1.76 1.54 1.64 -
P/RPS 5.70 1.25 1.70 2.42 2.90 0.61 0.91 240.17%
P/EPS 49.86 16.72 22.74 34.88 220.00 6.70 9.01 213.18%
EY 2.01 5.98 4.40 2.87 0.45 14.94 11.10 -68.02%
DY 0.00 7.52 3.26 3.41 0.00 17.05 7.32 -
P/NAPS 1.61 1.55 1.59 1.51 0.60 0.52 0.55 104.76%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 22/02/10 20/11/09 21/08/09 21/05/09 24/02/09 11/11/08 -
Price 3.26 3.35 3.02 3.05 1.90 1.67 1.65 -
P/RPS 5.40 1.37 1.67 2.52 3.13 0.66 0.92 225.74%
P/EPS 47.25 18.31 22.37 36.31 237.50 7.26 9.07 200.81%
EY 2.12 5.46 4.47 2.75 0.42 13.77 11.03 -66.72%
DY 0.00 6.87 3.31 3.28 0.00 15.72 7.27 -
P/NAPS 1.53 1.70 1.57 1.58 0.65 0.56 0.55 97.92%

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