[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
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 8,607,991 6,335,447 4,234,360 2,105,415 8,674,917 6,177,146 4,115,124 63.34%
PBT 921,588 667,970 450,209 91,322 353,803 99,988 238,104 145.90%
Tax -248,310 -172,947 -140,885 -55,081 547,375 617,147 631,843 -
NP 673,278 495,023 309,324 36,241 901,178 717,135 869,947 -15.66%
-
NP to SH 643,026 472,776 293,705 27,737 791,865 627,059 792,875 -13.00%
-
Tax Rate 26.94% 25.89% 31.29% 60.32% -154.71% -617.22% -265.36% -
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%
-
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%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 808,174 350,204 349,648 - 903,758 413,445 411,883 56.53%
Div Payout % 125.68% 74.07% 119.05% - 114.13% 65.93% 51.95% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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%
NOSH 3,513,803 3,502,044 3,496,488 3,467,124 3,442,891 3,445,378 3,432,359 1.57%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.82% 7.81% 7.31% 1.72% 10.39% 11.61% 21.14% -
ROE 9.28% 7.01% 4.34% 0.27% 7.76% 6.05% 7.38% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 244.98 180.91 121.10 60.73 251.97 179.29 119.89 60.81%
EPS 18.30 13.50 8.40 0.80 23.00 18.20 23.10 -14.34%
DPS 23.00 10.00 10.00 0.00 26.25 12.00 12.00 54.11%
NAPS 1.9719 1.9266 1.9342 2.9199 2.9653 3.0063 3.1318 -26.47%
Adjusted Per Share Value based on latest NOSH - 3,467,124
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 224.30 165.08 110.34 54.86 226.04 160.96 107.23 63.33%
EPS 16.76 12.32 7.65 0.72 20.63 16.34 20.66 -12.98%
DPS 21.06 9.13 9.11 0.00 23.55 10.77 10.73 56.56%
NAPS 1.8055 1.7581 1.7622 2.6379 2.6602 2.699 2.801 -25.32%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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%
P/EPS 16.72 22.74 34.88 220.00 6.70 9.01 6.88 80.46%
EY 5.98 4.40 2.87 0.45 14.94 11.10 14.53 -44.58%
DY 7.52 3.26 3.41 0.00 17.05 7.32 7.55 -0.26%
P/NAPS 1.55 1.59 1.51 0.60 0.52 0.55 0.51 109.39%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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%
P/EPS 18.31 22.37 36.31 237.50 7.26 9.07 7.58 79.74%
EY 5.46 4.47 2.75 0.42 13.77 11.03 13.20 -44.39%
DY 6.87 3.31 3.28 0.00 15.72 7.27 6.86 0.09%
P/NAPS 1.70 1.57 1.58 0.65 0.56 0.55 0.56 109.23%

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