[TM] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

24-Nov-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- 103.99%

YoY- -26.45%

Quarter Report

TMB Financial Results.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Cumulative Result
Revenue	4,808,791	2,383,847	9,150,655	6,703,459	4,381,753	2,148,199	8,791,002	-33.13%
YoY %	101.72%	-73.95%	36.51%	52.99%	103.97%	-75.56%	-	-
Horiz. %	54.70%	27.12%	104.09%	76.25%	49.84%	24.44%	100.00%	-
PBT	484,880	299,288	1,001,151	771,545	434,449	227,274	1,360,192	-49.75%
YoY %	62.01%	-70.11%	29.76%	77.59%	91.16%	-83.29%	-	-
Horiz. %	35.65%	22.00%	73.60%	56.72%	31.94%	16.71%	100.00%	-
Tax	132,235	-40,654	235,926	-143,994	-122,736	-52,597	-115,182	-
YoY %	425.27%	-117.23%	263.84%	-17.32%	-133.35%	54.34%	-	-
Horiz. %	-114.81%	35.30%	-204.83%	125.01%	106.56%	45.66%	100.00%	-
NP	617,115	258,634	1,237,077	627,551	311,713	174,677	1,245,010	-37.39%
YoY %	138.61%	-79.09%	97.13%	101.32%	78.45%	-85.97%	-	-
Horiz. %	49.57%	20.77%	99.36%	50.41%	25.04%	14.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	599,078	250,628	1,190,969	592,669	290,544	163,305	1,206,448	-37.31%
YoY %	139.03%	-78.96%	100.95%	103.99%	77.91%	-86.46%	-	-
Horiz. %	49.66%	20.77%	98.72%	49.13%	24.08%	13.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-27.27%	13.58%	-23.57%	18.66%	28.25%	23.14%	8.47%	-
YoY %	-300.81%	157.62%	-226.31%	-33.95%	22.08%	173.20%	-	-
Horiz. %	-321.96%	160.33%	-278.28%	220.31%	333.53%	273.20%	100.00%	-
Total Cost	4,191,676	2,125,213	7,913,578	6,075,908	4,070,040	1,973,522	7,545,992	-32.45%
YoY %	97.24%	-73.14%	30.25%	49.28%	106.23%	-73.85%	-	-
Horiz. %	55.55%	28.16%	104.87%	80.52%	53.94%	26.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,747,476	7,733,305	6,966,989	6,339,059	6,691,478	7,850,355	7,689,237	0.50%
YoY %	0.18%	11.00%	9.91%	-5.27%	-14.76%	2.10%	-	-
Horiz. %	100.76%	100.57%	90.61%	82.44%	87.02%	102.10%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	351,554	-	700,990	349,888	351,522	-	928,858	-47.70%
YoY %	0.00%	-	100.35%	-0.46%	0.00%	-	-	-
Horiz. %	37.85%	-	75.47%	37.67%	37.84%	-	100.00%	-
Div Payout %	58.68%	-	58.86%	59.04%	120.99%	-	76.99%	-
YoY %	0.00%	-	-0.30%	-51.20%	0.00%	-	-	-
Horiz. %	76.22%	-	76.45%	76.69%	157.15%	-	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	7,747,476	7,733,305	6,966,989	6,339,059	6,691,478	7,850,355	7,689,237	0.50%
YoY %	0.18%	11.00%	9.91%	-5.27%	-14.76%	2.10%	-	-
Horiz. %	100.76%	100.57%	90.61%	82.44%	87.02%	102.10%	100.00%	-
NOSH	3,587,293	3,580,399	3,576,483	3,570,295	3,586,962	3,550,108	3,558,843	0.53%
YoY %	0.19%	0.11%	0.17%	-0.46%	1.04%	-0.25%	-	-
Horiz. %	100.80%	100.61%	100.50%	100.32%	100.79%	99.75%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	12.83%	10.85%	13.52%	9.36%	7.11%	8.13%	14.16%	-
YoY %	18.25%	-19.75%	44.44%	31.65%	-12.55%	-42.58%	-	-
Horiz. %	90.61%	76.62%	95.48%	66.10%	50.21%	57.42%	100.00%	-
ROE	7.73%	3.24%	17.09%	9.35%	4.34%	2.08%	15.69%	-
YoY %	138.58%	-81.04%	82.78%	115.44%	108.65%	-86.74%	-	-
Horiz. %	49.27%	20.65%	108.92%	59.59%	27.66%	13.26%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	134.05	66.58	255.86	187.76	122.16	60.51	247.02	-33.49%
YoY %	101.34%	-73.98%	36.27%	53.70%	101.88%	-75.50%	-	-
Horiz. %	54.27%	26.95%	103.58%	76.01%	49.45%	24.50%	100.00%	-
EPS	16.70	7.00	33.30	16.60	8.10	4.60	33.90	-37.65%
YoY %	138.57%	-78.98%	100.60%	104.94%	76.09%	-86.43%	-	-
Horiz. %	49.26%	20.65%	98.23%	48.97%	23.89%	13.57%	100.00%	-
DPS	9.80	0.00	19.60	9.80	9.80	0.00	26.10	-47.98%
YoY %	0.00%	0.00%	100.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	37.55%	0.00%	75.10%	37.55%	37.55%	0.00%	100.00%	-
NAPS	2.1597	2.1599	1.948	1.7755	1.8655	2.2113	2.1606	-0.02%
YoY %	-0.01%	10.88%	9.72%	-4.82%	-15.64%	2.35%	-	-
Horiz. %	99.96%	99.97%	90.16%	82.18%	86.34%	102.35%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 3,596,726
RPS	125.30	62.12	238.44	174.67	114.18	55.98	229.07	-33.14%
YoY %	101.71%	-73.95%	36.51%	52.98%	103.97%	-75.56%	-	-
Horiz. %	54.70%	27.12%	104.09%	76.25%	49.85%	24.44%	100.00%	-
EPS	15.61	6.53	31.03	15.44	7.57	4.26	31.44	-37.32%
YoY %	139.05%	-78.96%	100.97%	103.96%	77.70%	-86.45%	-	-
Horiz. %	49.65%	20.77%	98.70%	49.11%	24.08%	13.55%	100.00%	-
DPS	9.16	0.00	18.27	9.12	9.16	0.00	24.20	-47.70%
YoY %	0.00%	0.00%	100.33%	-0.44%	0.00%	0.00%	-	-
Horiz. %	37.85%	0.00%	75.50%	37.69%	37.85%	0.00%	100.00%	-
NAPS	2.0188	2.0151	1.8154	1.6518	1.7436	2.0456	2.0036	0.50%
YoY %	0.18%	11.00%	9.90%	-5.26%	-14.76%	2.10%	-	-
Horiz. %	100.76%	100.57%	90.61%	82.44%	87.02%	102.10%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	5.65	5.32	4.96	4.09	3.95	4.04	3.51	-
P/RPS	4.21	7.99	1.94	2.18	3.23	6.68	1.42	106.51%
YoY %	-47.31%	311.86%	-11.01%	-32.51%	-51.65%	370.42%	-	-
Horiz. %	296.48%	562.68%	136.62%	153.52%	227.46%	470.42%	100.00%	-
P/EPS	33.83	76.00	14.89	24.64	48.77	87.83	10.35	120.40%
YoY %	-55.49%	410.41%	-39.57%	-49.48%	-44.47%	748.60%	-	-
Horiz. %	326.86%	734.30%	143.86%	238.07%	471.21%	848.60%	100.00%	-
EY	2.96	1.32	6.71	4.06	2.05	1.14	9.66	-54.58%
YoY %	124.24%	-80.33%	65.27%	98.05%	79.82%	-88.20%	-	-
Horiz. %	30.64%	13.66%	69.46%	42.03%	21.22%	11.80%	100.00%	-
DY	1.73	0.00	3.95	2.40	2.48	0.00	7.44	-62.21%
YoY %	0.00%	0.00%	64.58%	-3.23%	0.00%	0.00%	-	-
Horiz. %	23.25%	0.00%	53.09%	32.26%	33.33%	0.00%	100.00%	-
P/NAPS	2.62	2.46	2.55	2.30	2.12	1.83	1.62	37.82%
YoY %	6.50%	-3.53%	10.87%	8.49%	15.85%	12.96%	-	-
Horiz. %	161.73%	151.85%	157.41%	141.98%	130.86%	112.96%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	30/05/12	24/02/12	24/11/11	24/08/11	25/05/11	25/02/11	-
Price	5.99	5.37	5.08	4.44	4.18	3.90	3.85	-
P/RPS	4.47	8.07	1.99	2.36	3.42	6.45	1.56	101.86%
YoY %	-44.61%	305.53%	-15.68%	-30.99%	-46.98%	313.46%	-	-
Horiz. %	286.54%	517.31%	127.56%	151.28%	219.23%	413.46%	100.00%	-
P/EPS	35.87	76.71	15.26	26.75	51.60	84.78	11.36	115.38%
YoY %	-53.24%	402.69%	-42.95%	-48.16%	-39.14%	646.30%	-	-
Horiz. %	315.76%	675.26%	134.33%	235.48%	454.23%	746.30%	100.00%	-
EY	2.79	1.30	6.56	3.74	1.94	1.18	8.81	-53.57%
YoY %	114.62%	-80.18%	75.40%	92.78%	64.41%	-86.61%	-	-
Horiz. %	31.67%	14.76%	74.46%	42.45%	22.02%	13.39%	100.00%	-
DY	1.64	0.00	3.86	2.21	2.34	0.00	6.78	-61.21%
YoY %	0.00%	0.00%	74.66%	-5.56%	0.00%	0.00%	-	-
Horiz. %	24.19%	0.00%	56.93%	32.60%	34.51%	0.00%	100.00%	-
P/NAPS	2.77	2.49	2.61	2.50	2.24	1.76	1.78	34.32%
YoY %	11.24%	-4.60%	4.40%	11.61%	27.27%	-1.12%	-	-
Horiz. %	155.62%	139.89%	146.63%	140.45%	125.84%	98.88%	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