[TM] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 36.01%
YoY- -18.8%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 6,470,379 4,275,821 2,124,883 8,607,991 6,335,447 4,234,360 2,105,415 111.23%
PBT 1,025,422 519,534 352,587 921,588 667,970 450,209 91,322 400.70%
Tax -196,380 -137,099 -101,651 -248,310 -172,947 -140,885 -55,081 133.19%
NP 829,042 382,435 250,936 673,278 495,023 309,324 36,241 704.31%
-
NP to SH 805,816 367,327 242,943 643,026 472,776 293,705 27,737 843.10%
-
Tax Rate 19.15% 26.39% 28.83% 26.94% 25.89% 31.29% 60.32% -
Total Cost 5,641,337 3,893,386 1,873,947 7,934,713 5,840,424 3,925,036 2,069,174 95.04%
-
Net Worth 7,450,070 7,313,692 7,508,699 6,928,868 6,747,038 6,762,907 10,123,657 -18.47%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 461,480 459,158 - 808,174 350,204 349,648 - -
Div Payout % 57.27% 125.00% - 125.68% 74.07% 119.05% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 7,450,070 7,313,692 7,508,699 6,928,868 6,747,038 6,762,907 10,123,657 -18.47%
NOSH 3,549,850 3,531,990 3,520,912 3,513,803 3,502,044 3,496,488 3,467,124 1.58%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.81% 8.94% 11.81% 7.82% 7.81% 7.31% 1.72% -
ROE 10.82% 5.02% 3.24% 9.28% 7.01% 4.34% 0.27% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 182.27 121.06 60.35 244.98 180.91 121.10 60.73 107.93%
EPS 22.70 10.40 6.90 18.30 13.50 8.40 0.80 828.41%
DPS 13.00 13.00 0.00 23.00 10.00 10.00 0.00 -
NAPS 2.0987 2.0707 2.1326 1.9719 1.9266 1.9342 2.9199 -19.74%
Adjusted Per Share Value based on latest NOSH - 3,546,874
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 168.63 111.44 55.38 224.34 165.12 110.36 54.87 111.23%
EPS 21.00 9.57 6.33 16.76 12.32 7.65 0.72 845.58%
DPS 12.03 11.97 0.00 21.06 9.13 9.11 0.00 -
NAPS 1.9417 1.9061 1.9569 1.8058 1.7584 1.7626 2.6385 -18.47%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.42 3.35 3.44 3.06 3.07 2.93 1.76 -
P/RPS 1.88 2.77 5.70 1.25 1.70 2.42 2.90 -25.07%
P/EPS 15.07 32.21 49.86 16.72 22.74 34.88 220.00 -83.23%
EY 6.64 3.10 2.01 5.98 4.40 2.87 0.45 500.61%
DY 3.80 3.88 0.00 7.52 3.26 3.41 0.00 -
P/NAPS 1.63 1.62 1.61 1.55 1.59 1.51 0.60 94.57%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 23/08/10 27/05/10 22/02/10 20/11/09 21/08/09 21/05/09 -
Price 3.35 3.58 3.26 3.35 3.02 3.05 1.90 -
P/RPS 1.84 2.96 5.40 1.37 1.67 2.52 3.13 -29.80%
P/EPS 14.76 34.42 47.25 18.31 22.37 36.31 237.50 -84.28%
EY 6.78 2.91 2.12 5.46 4.47 2.75 0.42 537.65%
DY 3.88 3.63 0.00 6.87 3.31 3.28 0.00 -
P/NAPS 1.60 1.73 1.53 1.70 1.57 1.58 0.65 82.20%

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