[TM] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 77.91%
YoY- -20.9%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 2,383,847 9,150,655 6,703,459 4,381,753 2,148,199 8,791,002 6,470,379 -48.57%
PBT 299,288 1,001,151 771,545 434,449 227,274 1,360,192 1,025,422 -55.96%
Tax -40,654 235,926 -143,994 -122,736 -52,597 -115,182 -196,380 -64.97%
NP 258,634 1,237,077 627,551 311,713 174,677 1,245,010 829,042 -53.96%
-
NP to SH 250,628 1,190,969 592,669 290,544 163,305 1,206,448 805,816 -54.06%
-
Tax Rate 13.58% -23.57% 18.66% 28.25% 23.14% 8.47% 19.15% -
Total Cost 2,125,213 7,913,578 6,075,908 4,070,040 1,973,522 7,545,992 5,641,337 -47.80%
-
Net Worth 7,733,305 6,966,989 6,339,059 6,691,478 7,850,355 7,689,237 7,450,070 2.51%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 700,990 349,888 351,522 - 928,858 461,480 -
Div Payout % - 58.86% 59.04% 120.99% - 76.99% 57.27% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 7,733,305 6,966,989 6,339,059 6,691,478 7,850,355 7,689,237 7,450,070 2.51%
NOSH 3,580,399 3,576,483 3,570,295 3,586,962 3,550,108 3,558,843 3,549,850 0.57%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 10.85% 13.52% 9.36% 7.11% 8.13% 14.16% 12.81% -
ROE 3.24% 17.09% 9.35% 4.34% 2.08% 15.69% 10.82% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 66.58 255.86 187.76 122.16 60.51 247.02 182.27 -48.86%
EPS 7.00 33.30 16.60 8.10 4.60 33.90 22.70 -54.32%
DPS 0.00 19.60 9.80 9.80 0.00 26.10 13.00 -
NAPS 2.1599 1.948 1.7755 1.8655 2.2113 2.1606 2.0987 1.93%
Adjusted Per Share Value based on latest NOSH - 3,534,416
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 62.12 238.44 174.67 114.18 55.98 229.07 168.60 -48.57%
EPS 6.53 31.03 15.44 7.57 4.26 31.44 21.00 -54.06%
DPS 0.00 18.27 9.12 9.16 0.00 24.20 12.02 -
NAPS 2.0151 1.8154 1.6518 1.7436 2.0456 2.0036 1.9413 2.51%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 5.32 4.96 4.09 3.95 4.04 3.51 3.42 -
P/RPS 7.99 1.94 2.18 3.23 6.68 1.42 1.88 162.14%
P/EPS 76.00 14.89 24.64 48.77 87.83 10.35 15.07 193.79%
EY 1.32 6.71 4.06 2.05 1.14 9.66 6.64 -65.90%
DY 0.00 3.95 2.40 2.48 0.00 7.44 3.80 -
P/NAPS 2.46 2.55 2.30 2.12 1.83 1.62 1.63 31.53%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 24/02/12 24/11/11 24/08/11 25/05/11 25/02/11 26/11/10 -
Price 5.37 5.08 4.44 4.18 3.90 3.85 3.35 -
P/RPS 8.07 1.99 2.36 3.42 6.45 1.56 1.84 167.69%
P/EPS 76.71 15.26 26.75 51.60 84.78 11.36 14.76 199.73%
EY 1.30 6.56 3.74 1.94 1.18 8.81 6.78 -66.71%
DY 0.00 3.86 2.21 2.34 0.00 6.78 3.88 -
P/NAPS 2.49 2.61 2.50 2.24 1.76 1.78 1.60 34.25%

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