[TM] QoQ Cumulative 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- 51.2%
YoY- 25.07%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,148,199 8,791,002 6,470,379 4,275,821 2,124,883 8,607,991 6,335,447 -51.40%
PBT 227,274 1,360,192 1,025,422 519,534 352,587 921,588 667,970 -51.29%
Tax -52,597 -115,182 -196,380 -137,099 -101,651 -248,310 -172,947 -54.80%
NP 174,677 1,245,010 829,042 382,435 250,936 673,278 495,023 -50.09%
-
NP to SH 163,305 1,206,448 805,816 367,327 242,943 643,026 472,776 -50.80%
-
Tax Rate 23.14% 8.47% 19.15% 26.39% 28.83% 26.94% 25.89% -
Total Cost 1,973,522 7,545,992 5,641,337 3,893,386 1,873,947 7,934,713 5,840,424 -51.51%
-
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%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 928,858 461,480 459,158 - 808,174 350,204 -
Div Payout % - 76.99% 57.27% 125.00% - 125.68% 74.07% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
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%
NOSH 3,550,108 3,558,843 3,549,850 3,531,990 3,520,912 3,513,803 3,502,044 0.91%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.13% 14.16% 12.81% 8.94% 11.81% 7.82% 7.81% -
ROE 2.08% 15.69% 10.82% 5.02% 3.24% 9.28% 7.01% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 60.51 247.02 182.27 121.06 60.35 244.98 180.91 -51.84%
EPS 4.60 33.90 22.70 10.40 6.90 18.30 13.50 -51.24%
DPS 0.00 26.10 13.00 13.00 0.00 23.00 10.00 -
NAPS 2.2113 2.1606 2.0987 2.0707 2.1326 1.9719 1.9266 9.63%
Adjusted Per Share Value based on latest NOSH - 3,553,828
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 55.98 229.07 168.60 111.42 55.37 224.30 165.08 -51.40%
EPS 4.26 31.44 21.00 9.57 6.33 16.76 12.32 -50.76%
DPS 0.00 24.20 12.02 11.96 0.00 21.06 9.13 -
NAPS 2.0456 2.0036 1.9413 1.9057 1.9566 1.8055 1.7581 10.63%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
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 6.68 1.42 1.88 2.77 5.70 1.25 1.70 149.21%
P/EPS 87.83 10.35 15.07 32.21 49.86 16.72 22.74 146.37%
EY 1.14 9.66 6.64 3.10 2.01 5.98 4.40 -59.39%
DY 0.00 7.44 3.80 3.88 0.00 7.52 3.26 -
P/NAPS 1.83 1.62 1.63 1.62 1.61 1.55 1.59 9.83%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
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 6.45 1.56 1.84 2.96 5.40 1.37 1.67 146.36%
P/EPS 84.78 11.36 14.76 34.42 47.25 18.31 22.37 143.27%
EY 1.18 8.81 6.78 2.91 2.12 5.46 4.47 -58.88%
DY 0.00 6.78 3.88 3.63 0.00 6.87 3.31 -
P/NAPS 1.76 1.78 1.60 1.73 1.53 1.70 1.57 7.92%

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