[TM] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
07-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 50.78%
YoY- 32.28%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 4,115,124 2,005,958 8,295,953 6,191,472 4,062,558 4,181,202 16,399,158 -60.24%
PBT 238,104 109,248 918,670 717,678 441,219 846,703 3,133,231 -82.08%
Tax 631,843 464,013 1,712,927 1,271,820 925,323 -203,086 -830,917 -
NP 869,947 573,261 2,631,597 1,989,498 1,366,542 643,617 2,302,314 -47.76%
-
NP to SH 792,875 519,705 2,547,692 1,955,230 1,296,715 595,712 2,068,775 -47.26%
-
Tax Rate -265.36% -424.73% -186.46% -177.21% -209.72% 23.99% 26.52% -
Total Cost 3,245,177 1,432,697 5,664,356 4,201,974 2,696,016 3,537,585 14,096,844 -62.47%
-
Net Worth 10,749,462 19,519,224 19,713,109 20,388,494 20,334,539 20,657,512 19,874,823 -33.64%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 411,883 - 3,869,478 890,297 887,226 - 1,560,059 -58.87%
Div Payout % 51.95% - 151.88% 45.53% 68.42% - 75.41% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 10,749,462 19,519,224 19,713,109 20,388,494 20,334,539 20,657,512 19,874,823 -33.64%
NOSH 3,432,359 3,441,754 3,424,317 3,424,220 3,412,407 3,423,632 3,391,434 0.80%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 21.14% 28.58% 31.72% 32.13% 33.64% 15.39% 14.04% -
ROE 7.38% 2.66% 12.92% 9.59% 6.38% 2.88% 10.41% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 119.89 58.28 242.27 180.81 119.05 122.13 483.55 -60.56%
EPS 23.10 15.10 74.40 57.10 38.00 17.40 61.00 -47.68%
DPS 12.00 0.00 113.00 26.00 26.00 0.00 46.00 -59.20%
NAPS 3.1318 5.6713 5.7568 5.9542 5.959 6.0338 5.8603 -34.17%
Adjusted Per Share Value based on latest NOSH - 3,429,765
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 107.23 52.27 216.17 161.33 105.86 108.95 427.32 -60.24%
EPS 20.66 13.54 66.39 50.95 33.79 15.52 53.91 -47.27%
DPS 10.73 0.00 100.83 23.20 23.12 0.00 40.65 -58.88%
NAPS 2.801 5.0862 5.1367 5.3127 5.2986 5.3828 5.1788 -33.64%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.59 5.30 5.60 4.85 5.15 5.00 4.88 -
P/RPS 1.33 9.09 2.31 2.68 4.33 4.09 1.01 20.15%
P/EPS 6.88 35.10 7.53 8.49 13.55 28.74 8.00 -9.57%
EY 14.53 2.85 13.29 11.77 7.38 3.48 12.50 10.56%
DY 7.55 0.00 20.18 5.36 5.05 0.00 9.43 -13.78%
P/NAPS 0.51 0.93 0.97 0.81 0.86 0.83 0.83 -27.74%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 22/05/08 26/02/08 07/11/07 26/07/07 07/05/07 23/02/07 -
Price 1.75 1.62 5.70 5.15 5.10 5.35 5.45 -
P/RPS 1.46 2.78 2.35 2.85 4.28 4.38 1.13 18.64%
P/EPS 7.58 10.73 7.66 9.02 13.42 30.75 8.93 -10.36%
EY 13.20 9.32 13.05 11.09 7.45 3.25 11.19 11.65%
DY 6.86 0.00 19.82 5.05 5.10 0.00 8.44 -12.91%
P/NAPS 0.56 0.29 0.99 0.86 0.86 0.89 0.93 -28.71%

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