[TM] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

26-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 119.37%

YoY- 70.44%

Quarter Report

TMB Financial Results.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Cumulative Result
Revenue	4,381,753	2,148,199	8,791,002	6,470,379	4,275,821	2,124,883	8,607,991	-36.32%
YoY %	103.97%	-75.56%	35.87%	51.32%	101.23%	-75.31%	-	-
Horiz. %	50.90%	24.96%	102.13%	75.17%	49.67%	24.69%	100.00%	-
PBT	434,449	227,274	1,360,192	1,025,422	519,534	352,587	921,588	-39.51%
YoY %	91.16%	-83.29%	32.65%	97.37%	47.35%	-61.74%	-	-
Horiz. %	47.14%	24.66%	147.59%	111.27%	56.37%	38.26%	100.00%	-
Tax	-122,736	-52,597	-115,182	-196,380	-137,099	-101,651	-248,310	-37.56%
YoY %	-133.35%	54.34%	41.35%	-43.24%	-34.87%	59.06%	-	-
Horiz. %	49.43%	21.18%	46.39%	79.09%	55.21%	40.94%	100.00%	-
NP	311,713	174,677	1,245,010	829,042	382,435	250,936	673,278	-40.23%
YoY %	78.45%	-85.97%	50.17%	116.78%	52.40%	-62.73%	-	-
Horiz. %	46.30%	25.94%	184.92%	123.14%	56.80%	37.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	290,544	163,305	1,206,448	805,816	367,327	242,943	643,026	-41.20%
YoY %	77.91%	-86.46%	49.72%	119.37%	51.20%	-62.22%	-	-
Horiz. %	45.18%	25.40%	187.62%	125.32%	57.12%	37.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.25%	23.14%	8.47%	19.15%	26.39%	28.83%	26.94%	-
YoY %	22.08%	173.20%	-55.77%	-27.43%	-8.46%	7.02%	-	-
Horiz. %	104.86%	85.89%	31.44%	71.08%	97.96%	107.02%	100.00%	-
Total Cost	4,070,040	1,973,522	7,545,992	5,641,337	3,893,386	1,873,947	7,934,713	-35.99%
YoY %	106.23%	-73.85%	33.76%	44.90%	107.76%	-76.38%	-	-
Horiz. %	51.29%	24.87%	95.10%	71.10%	49.07%	23.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,691,478	7,850,355	7,689,237	7,450,070	7,313,692	7,508,699	6,928,868	-2.30%
YoY %	-14.76%	2.10%	3.21%	1.86%	-2.60%	8.37%	-	-
Horiz. %	96.57%	113.30%	110.97%	107.52%	105.55%	108.37%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	351,522	-	928,858	461,480	459,158	-	808,174	-42.68%
YoY %	0.00%	-	101.28%	0.51%	0.00%	-	-	-
Horiz. %	43.50%	-	114.93%	57.10%	56.81%	-	100.00%	-
Div Payout %	120.99%	-	76.99%	57.27%	125.00%	-	125.68%	-
YoY %	0.00%	-	34.43%	-54.18%	0.00%	-	-	-
Horiz. %	96.27%	-	61.26%	45.57%	99.46%	-	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	6,691,478	7,850,355	7,689,237	7,450,070	7,313,692	7,508,699	6,928,868	-2.30%
YoY %	-14.76%	2.10%	3.21%	1.86%	-2.60%	8.37%	-	-
Horiz. %	96.57%	113.30%	110.97%	107.52%	105.55%	108.37%	100.00%	-
NOSH	3,586,962	3,550,108	3,558,843	3,549,850	3,531,990	3,520,912	3,513,803	1.38%
YoY %	1.04%	-0.25%	0.25%	0.51%	0.31%	0.20%	-	-
Horiz. %	102.08%	101.03%	101.28%	101.03%	100.52%	100.20%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	7.11%	8.13%	14.16%	12.81%	8.94%	11.81%	7.82%	-
YoY %	-12.55%	-42.58%	10.54%	43.29%	-24.30%	51.02%	-	-
Horiz. %	90.92%	103.96%	181.07%	163.81%	114.32%	151.02%	100.00%	-
ROE	4.34%	2.08%	15.69%	10.82%	5.02%	3.24%	9.28%	-
YoY %	108.65%	-86.74%	45.01%	115.54%	54.94%	-65.09%	-	-
Horiz. %	46.77%	22.41%	169.07%	116.59%	54.09%	34.91%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	122.16	60.51	247.02	182.27	121.06	60.35	244.98	-37.19%
YoY %	101.88%	-75.50%	35.52%	50.56%	100.60%	-75.37%	-	-
Horiz. %	49.87%	24.70%	100.83%	74.40%	49.42%	24.63%	100.00%	-
EPS	8.10	4.60	33.90	22.70	10.40	6.90	18.30	-42.00%
YoY %	76.09%	-86.43%	49.34%	118.27%	50.72%	-62.30%	-	-
Horiz. %	44.26%	25.14%	185.25%	124.04%	56.83%	37.70%	100.00%	-
DPS	9.80	0.00	26.10	13.00	13.00	0.00	23.00	-43.46%
YoY %	0.00%	0.00%	100.77%	0.00%	0.00%	0.00%	-	-
Horiz. %	42.61%	0.00%	113.48%	56.52%	56.52%	0.00%	100.00%	-
NAPS	1.8655	2.2113	2.1606	2.0987	2.0707	2.1326	1.9719	-3.64%
YoY %	-15.64%	2.35%	2.95%	1.35%	-2.90%	8.15%	-	-
Horiz. %	94.60%	112.14%	109.57%	106.43%	105.01%	108.15%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 3,564,951
RPS	114.20	55.99	229.11	168.63	111.44	55.38	224.34	-36.32%
YoY %	103.96%	-75.56%	35.87%	51.32%	101.23%	-75.31%	-	-
Horiz. %	50.90%	24.96%	102.13%	75.17%	49.67%	24.69%	100.00%	-
EPS	7.57	4.26	31.44	21.00	9.57	6.33	16.76	-41.21%
YoY %	77.70%	-86.45%	49.71%	119.44%	51.18%	-62.23%	-	-
Horiz. %	45.17%	25.42%	187.59%	125.30%	57.10%	37.77%	100.00%	-
DPS	9.16	0.00	24.21	12.03	11.97	0.00	21.06	-42.68%
YoY %	0.00%	0.00%	101.25%	0.50%	0.00%	0.00%	-	-
Horiz. %	43.49%	0.00%	114.96%	57.12%	56.84%	0.00%	100.00%	-
NAPS	1.744	2.046	2.004	1.9417	1.9061	1.9569	1.8058	-2.30%
YoY %	-14.76%	2.10%	3.21%	1.87%	-2.60%	8.37%	-	-
Horiz. %	96.58%	113.30%	110.98%	107.53%	105.55%	108.37%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	3.95	4.04	3.51	3.42	3.35	3.44	3.06	-
P/RPS	3.23	6.68	1.42	1.88	2.77	5.70	1.25	88.63%
YoY %	-51.65%	370.42%	-24.47%	-32.13%	-51.40%	356.00%	-	-
Horiz. %	258.40%	534.40%	113.60%	150.40%	221.60%	456.00%	100.00%	-
P/EPS	48.77	87.83	10.35	15.07	32.21	49.86	16.72	104.54%
YoY %	-44.47%	748.60%	-31.32%	-53.21%	-35.40%	198.21%	-	-
Horiz. %	291.69%	525.30%	61.90%	90.13%	192.64%	298.21%	100.00%	-
EY	2.05	1.14	9.66	6.64	3.10	2.01	5.98	-51.11%
YoY %	79.82%	-88.20%	45.48%	114.19%	54.23%	-66.39%	-	-
Horiz. %	34.28%	19.06%	161.54%	111.04%	51.84%	33.61%	100.00%	-
DY	2.48	0.00	7.44	3.80	3.88	0.00	7.52	-52.36%
YoY %	0.00%	0.00%	95.79%	-2.06%	0.00%	0.00%	-	-
Horiz. %	32.98%	0.00%	98.94%	50.53%	51.60%	0.00%	100.00%	-
P/NAPS	2.12	1.83	1.62	1.63	1.62	1.61	1.55	23.28%
YoY %	15.85%	12.96%	-0.61%	0.62%	0.62%	3.87%	-	-
Horiz. %	136.77%	118.06%	104.52%	105.16%	104.52%	103.87%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	25/05/11	25/02/11	26/11/10	23/08/10	27/05/10	22/02/10	-
Price	4.18	3.90	3.85	3.35	3.58	3.26	3.35	-
P/RPS	3.42	6.45	1.56	1.84	2.96	5.40	1.37	84.33%
YoY %	-46.98%	313.46%	-15.22%	-37.84%	-45.19%	294.16%	-	-
Horiz. %	249.64%	470.80%	113.87%	134.31%	216.06%	394.16%	100.00%	-
P/EPS	51.60	84.78	11.36	14.76	34.42	47.25	18.31	99.89%
YoY %	-39.14%	646.30%	-23.04%	-57.12%	-27.15%	158.06%	-	-
Horiz. %	281.81%	463.03%	62.04%	80.61%	187.98%	258.06%	100.00%	-
EY	1.94	1.18	8.81	6.78	2.91	2.12	5.46	-49.92%
YoY %	64.41%	-86.61%	29.94%	132.99%	37.26%	-61.17%	-	-
Horiz. %	35.53%	21.61%	161.36%	124.18%	53.30%	38.83%	100.00%	-
DY	2.34	0.00	6.78	3.88	3.63	0.00	6.87	-51.32%
YoY %	0.00%	0.00%	74.74%	6.89%	0.00%	0.00%	-	-
Horiz. %	34.06%	0.00%	98.69%	56.48%	52.84%	0.00%	100.00%	-
P/NAPS	2.24	1.76	1.78	1.60	1.73	1.53	1.70	20.25%
YoY %	27.27%	-1.12%	11.25%	-7.51%	13.07%	-10.00%	-	-
Horiz. %	131.76%	103.53%	104.71%	94.12%	101.76%	90.00%	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