[TM] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -79.6%
YoY- -12.76%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 8,674,917 6,177,146 4,115,124 2,005,958 8,295,953 6,191,472 4,062,558 65.44%
PBT 353,803 99,988 238,104 109,248 918,670 717,678 441,219 -13.63%
Tax 547,375 617,147 631,843 464,013 1,712,927 1,271,820 925,323 -29.41%
NP 901,178 717,135 869,947 573,261 2,631,597 1,989,498 1,366,542 -24.14%
-
NP to SH 791,865 627,059 792,875 519,705 2,547,692 1,955,230 1,296,715 -27.91%
-
Tax Rate -154.71% -617.22% -265.36% -424.73% -186.46% -177.21% -209.72% -
Total Cost 7,773,739 5,460,011 3,245,177 1,432,697 5,664,356 4,201,974 2,696,016 101.93%
-
Net Worth 10,209,205 10,357,842 10,749,462 19,519,224 19,713,109 20,388,494 20,334,539 -36.69%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 903,758 413,445 411,883 - 3,869,478 890,297 887,226 1.23%
Div Payout % 114.13% 65.93% 51.95% - 151.88% 45.53% 68.42% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 10,209,205 10,357,842 10,749,462 19,519,224 19,713,109 20,388,494 20,334,539 -36.69%
NOSH 3,442,891 3,445,378 3,432,359 3,441,754 3,424,317 3,424,220 3,412,407 0.59%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.39% 11.61% 21.14% 28.58% 31.72% 32.13% 33.64% -
ROE 7.76% 6.05% 7.38% 2.66% 12.92% 9.59% 6.38% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 251.97 179.29 119.89 58.28 242.27 180.81 119.05 64.47%
EPS 23.00 18.20 23.10 15.10 74.40 57.10 38.00 -28.33%
DPS 26.25 12.00 12.00 0.00 113.00 26.00 26.00 0.63%
NAPS 2.9653 3.0063 3.1318 5.6713 5.7568 5.9542 5.959 -37.07%
Adjusted Per Share Value based on latest NOSH - 3,441,754
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 226.04 160.96 107.23 52.27 216.17 161.33 105.86 65.43%
EPS 20.63 16.34 20.66 13.54 66.39 50.95 33.79 -27.92%
DPS 23.55 10.77 10.73 0.00 100.83 23.20 23.12 1.23%
NAPS 2.6602 2.699 2.801 5.0862 5.1367 5.3127 5.2986 -36.69%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.54 1.64 1.59 5.30 5.60 4.85 5.15 -
P/RPS 0.61 0.91 1.33 9.09 2.31 2.68 4.33 -72.76%
P/EPS 6.70 9.01 6.88 35.10 7.53 8.49 13.55 -37.33%
EY 14.94 11.10 14.53 2.85 13.29 11.77 7.38 59.68%
DY 17.05 7.32 7.55 0.00 20.18 5.36 5.05 124.22%
P/NAPS 0.52 0.55 0.51 0.93 0.97 0.81 0.86 -28.38%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 11/11/08 19/08/08 22/05/08 26/02/08 07/11/07 26/07/07 -
Price 1.67 1.65 1.75 1.62 5.70 5.15 5.10 -
P/RPS 0.66 0.92 1.46 2.78 2.35 2.85 4.28 -71.08%
P/EPS 7.26 9.07 7.58 10.73 7.66 9.02 13.42 -33.48%
EY 13.77 11.03 13.20 9.32 13.05 11.09 7.45 50.32%
DY 15.72 7.27 6.86 0.00 19.82 5.05 5.10 111.07%
P/NAPS 0.56 0.55 0.56 0.29 0.99 0.86 0.86 -24.77%

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