[TM] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

21-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -96.5%

YoY- -94.66%

Quarter Report

TMB Financial Results Mar 09.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	8,607,991	6,335,447	4,234,360	2,105,415	8,674,917	6,177,146	4,115,124	63.34%
YoY %	35.87%	49.62%	101.12%	-75.73%	40.44%	50.11%	-	-
Horiz. %	209.18%	153.96%	102.90%	51.16%	210.81%	150.11%	100.00%	-
PBT	921,588	667,970	450,209	91,322	353,803	99,988	238,104	145.90%
YoY %	37.97%	48.37%	392.99%	-74.19%	253.85%	-58.01%	-	-
Horiz. %	387.05%	280.54%	189.08%	38.35%	148.59%	41.99%	100.00%	-
Tax	-248,310	-172,947	-140,885	-55,081	547,375	617,147	631,843	-
YoY %	-43.58%	-22.76%	-155.78%	-110.06%	-11.31%	-2.33%	-	-
Horiz. %	-39.30%	-27.37%	-22.30%	-8.72%	86.63%	97.67%	100.00%	-
NP	673,278	495,023	309,324	36,241	901,178	717,135	869,947	-15.66%
YoY %	36.01%	60.03%	753.52%	-95.98%	25.66%	-17.57%	-	-
Horiz. %	77.39%	56.90%	35.56%	4.17%	103.59%	82.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	643,026	472,776	293,705	27,737	791,865	627,059	792,875	-13.00%
YoY %	36.01%	60.97%	958.89%	-96.50%	26.28%	-20.91%	-	-
Horiz. %	81.10%	59.63%	37.04%	3.50%	99.87%	79.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.94%	25.89%	31.29%	60.32%	-154.71%	-617.22%	-265.36%	-
YoY %	4.06%	-17.26%	-48.13%	138.99%	74.93%	-132.60%	-	-
Horiz. %	-10.15%	-9.76%	-11.79%	-22.73%	58.30%	232.60%	100.00%	-
Total Cost	7,934,713	5,840,424	3,925,036	2,069,174	7,773,739	5,460,011	3,245,177	81.19%
YoY %	35.86%	48.80%	89.69%	-73.38%	42.38%	68.25%	-	-
Horiz. %	244.51%	179.97%	120.95%	63.76%	239.55%	168.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,928,868	6,747,038	6,762,907	10,123,657	10,209,205	10,357,842	10,749,462	-25.32%
YoY %	2.69%	-0.23%	-33.20%	-0.84%	-1.44%	-3.64%	-	-
Horiz. %	64.46%	62.77%	62.91%	94.18%	94.97%	96.36%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	808,174	350,204	349,648	-	903,758	413,445	411,883	56.53%
YoY %	130.77%	0.16%	0.00%	-	118.59%	0.38%	-	-
Horiz. %	196.21%	85.03%	84.89%	-	219.42%	100.38%	100.00%	-
Div Payout %	125.68%	74.07%	119.05%	-	114.13%	65.93%	51.95%	-
YoY %	69.68%	-37.78%	0.00%	-	73.11%	26.91%	-	-
Horiz. %	241.92%	142.58%	229.16%	-	219.69%	126.91%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	6,928,868	6,747,038	6,762,907	10,123,657	10,209,205	10,357,842	10,749,462	-25.32%
YoY %	2.69%	-0.23%	-33.20%	-0.84%	-1.44%	-3.64%	-	-
Horiz. %	64.46%	62.77%	62.91%	94.18%	94.97%	96.36%	100.00%	-
NOSH	3,513,803	3,502,044	3,496,488	3,467,124	3,442,891	3,445,378	3,432,359	1.57%
YoY %	0.34%	0.16%	0.85%	0.70%	-0.07%	0.38%	-	-
Horiz. %	102.37%	102.03%	101.87%	101.01%	100.31%	100.38%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	7.82%	7.81%	7.31%	1.72%	10.39%	11.61%	21.14%	-
YoY %	0.13%	6.84%	325.00%	-83.45%	-10.51%	-45.08%	-	-
Horiz. %	36.99%	36.94%	34.58%	8.14%	49.15%	54.92%	100.00%	-
ROE	9.28%	7.01%	4.34%	0.27%	7.76%	6.05%	7.38%	-
YoY %	32.38%	61.52%	1,507.41%	-96.52%	28.26%	-18.02%	-	-
Horiz. %	125.75%	94.99%	58.81%	3.66%	105.15%	81.98%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	244.98	180.91	121.10	60.73	251.97	179.29	119.89	60.81%
YoY %	35.42%	49.39%	99.41%	-75.90%	40.54%	49.55%	-	-
Horiz. %	204.34%	150.90%	101.01%	50.65%	210.17%	149.55%	100.00%	-
EPS	18.30	13.50	8.40	0.80	23.00	18.20	23.10	-14.34%
YoY %	35.56%	60.71%	950.00%	-96.52%	26.37%	-21.21%	-	-
Horiz. %	79.22%	58.44%	36.36%	3.46%	99.57%	78.79%	100.00%	-
DPS	23.00	10.00	10.00	0.00	26.25	12.00	12.00	54.11%
YoY %	130.00%	0.00%	0.00%	0.00%	118.75%	0.00%	-	-
Horiz. %	191.67%	83.33%	83.33%	0.00%	218.75%	100.00%	100.00%	-
NAPS	1.9719	1.9266	1.9342	2.9199	2.9653	3.0063	3.1318	-26.47%
YoY %	2.35%	-0.39%	-33.76%	-1.53%	-1.36%	-4.01%	-	-
Horiz. %	62.96%	61.52%	61.76%	93.23%	94.68%	95.99%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,467,124
RPS	224.34	165.12	110.36	54.87	226.09	160.99	107.25	63.33%
YoY %	35.86%	49.62%	101.13%	-75.73%	40.44%	50.11%	-	-
Horiz. %	209.17%	153.96%	102.90%	51.16%	210.81%	150.11%	100.00%	-
EPS	16.76	12.32	7.65	0.72	20.64	16.34	20.66	-12.98%
YoY %	36.04%	61.05%	962.50%	-96.51%	26.32%	-20.91%	-	-
Horiz. %	81.12%	59.63%	37.03%	3.48%	99.90%	79.09%	100.00%	-
DPS	21.06	9.13	9.11	0.00	23.55	10.78	10.73	56.56%
YoY %	130.67%	0.22%	0.00%	0.00%	118.46%	0.47%	-	-
Horiz. %	196.27%	85.09%	84.90%	0.00%	219.48%	100.47%	100.00%	-
NAPS	1.8058	1.7584	1.7626	2.6385	2.6608	2.6995	2.8016	-25.32%
YoY %	2.70%	-0.24%	-33.20%	-0.84%	-1.43%	-3.64%	-	-
Horiz. %	64.46%	62.76%	62.91%	94.18%	94.97%	96.36%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	3.06	3.07	2.93	1.76	1.54	1.64	1.59	-
P/RPS	1.25	1.70	2.42	2.90	0.61	0.91	1.33	-4.04%
YoY %	-26.47%	-29.75%	-16.55%	375.41%	-32.97%	-31.58%	-	-
Horiz. %	93.98%	127.82%	181.95%	218.05%	45.86%	68.42%	100.00%	-
P/EPS	16.72	22.74	34.88	220.00	6.70	9.01	6.88	80.46%
YoY %	-26.47%	-34.81%	-84.15%	3,183.58%	-25.64%	30.96%	-	-
Horiz. %	243.02%	330.52%	506.98%	3,197.67%	97.38%	130.96%	100.00%	-
EY	5.98	4.40	2.87	0.45	14.94	11.10	14.53	-44.58%
YoY %	35.91%	53.31%	537.78%	-96.99%	34.59%	-23.61%	-	-
Horiz. %	41.16%	30.28%	19.75%	3.10%	102.82%	76.39%	100.00%	-
DY	7.52	3.26	3.41	0.00	17.05	7.32	7.55	-0.26%
YoY %	130.67%	-4.40%	0.00%	0.00%	132.92%	-3.05%	-	-
Horiz. %	99.60%	43.18%	45.17%	0.00%	225.83%	96.95%	100.00%	-
P/NAPS	1.55	1.59	1.51	0.60	0.52	0.55	0.51	109.39%
YoY %	-2.52%	5.30%	151.67%	15.38%	-5.45%	7.84%	-	-
Horiz. %	303.92%	311.76%	296.08%	117.65%	101.96%	107.84%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	22/02/10	20/11/09	21/08/09	21/05/09	24/02/09	11/11/08	19/08/08	-
Price	3.35	3.02	3.05	1.90	1.67	1.65	1.75	-
P/RPS	1.37	1.67	2.52	3.13	0.66	0.92	1.46	-4.14%
YoY %	-17.96%	-33.73%	-19.49%	374.24%	-28.26%	-36.99%	-	-
Horiz. %	93.84%	114.38%	172.60%	214.38%	45.21%	63.01%	100.00%	-
P/EPS	18.31	22.37	36.31	237.50	7.26	9.07	7.58	79.74%
YoY %	-18.15%	-38.39%	-84.71%	3,171.35%	-19.96%	19.66%	-	-
Horiz. %	241.56%	295.12%	479.02%	3,133.25%	95.78%	119.66%	100.00%	-
EY	5.46	4.47	2.75	0.42	13.77	11.03	13.20	-44.39%
YoY %	22.15%	62.55%	554.76%	-96.95%	24.84%	-16.44%	-	-
Horiz. %	41.36%	33.86%	20.83%	3.18%	104.32%	83.56%	100.00%	-
DY	6.87	3.31	3.28	0.00	15.72	7.27	6.86	0.09%
YoY %	107.55%	0.91%	0.00%	0.00%	116.23%	5.98%	-	-
Horiz. %	100.15%	48.25%	47.81%	0.00%	229.15%	105.98%	100.00%	-
P/NAPS	1.70	1.57	1.58	0.65	0.56	0.55	0.56	109.23%
YoY %	8.28%	-0.63%	143.08%	16.07%	1.82%	-1.79%	-	-
Horiz. %	303.57%	280.36%	282.14%	116.07%	100.00%	98.21%	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