[TM] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 858.89%
YoY- -2.64%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,124,883 2,272,544 2,101,087 2,128,945 2,105,415 2,497,771 2,062,022 2.02%
PBT 352,587 253,618 217,761 358,887 91,322 253,815 -138,116 -
Tax -101,651 -75,363 -32,062 -85,804 -55,081 -69,772 -14,696 263.45%
NP 250,936 178,255 185,699 273,083 36,241 184,043 -152,812 -
-
NP to SH 242,943 170,250 179,071 265,968 27,737 164,806 -165,816 -
-
Tax Rate 28.83% 29.72% 14.72% 23.91% 60.32% 27.49% - -
Total Cost 1,873,947 2,094,289 1,915,388 1,855,862 2,069,174 2,313,728 2,214,834 -10.55%
-
Net Worth 7,508,699 6,994,082 6,764,670 6,768,885 10,123,657 10,181,233 10,385,262 -19.45%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 461,093 - 349,957 - 489,267 - -
Div Payout % - 270.83% - 131.58% - 296.88% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 7,508,699 6,994,082 6,764,670 6,768,885 10,123,657 10,181,233 10,385,262 -19.45%
NOSH 3,520,912 3,546,874 3,511,196 3,499,578 3,467,124 3,433,458 3,454,499 1.27%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.81% 7.84% 8.84% 12.83% 1.72% 7.37% -7.41% -
ROE 3.24% 2.43% 2.65% 3.93% 0.27% 1.62% -1.60% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 60.35 64.07 59.84 60.83 60.73 72.75 59.69 0.73%
EPS 6.90 4.80 5.10 7.60 0.80 4.80 -4.80 -
DPS 0.00 13.00 0.00 10.00 0.00 14.25 0.00 -
NAPS 2.1326 1.9719 1.9266 1.9342 2.9199 2.9653 3.0063 -20.47%
Adjusted Per Share Value based on latest NOSH - 3,499,578
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 55.38 59.23 54.76 55.49 54.87 65.10 53.74 2.02%
EPS 6.33 4.44 4.67 6.93 0.72 4.30 -4.32 -
DPS 0.00 12.02 0.00 9.12 0.00 12.75 0.00 -
NAPS 1.9569 1.8228 1.763 1.7641 2.6385 2.6535 2.7066 -19.46%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.44 3.06 3.07 2.93 1.76 1.54 1.64 -
P/RPS 5.70 4.78 5.13 4.82 2.90 2.12 2.75 62.63%
P/EPS 49.86 63.75 60.20 38.55 220.00 32.08 -34.17 -
EY 2.01 1.57 1.66 2.59 0.45 3.12 -2.93 -
DY 0.00 4.25 0.00 3.41 0.00 9.25 0.00 -
P/NAPS 1.61 1.55 1.59 1.51 0.60 0.52 0.55 104.76%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 22/02/10 20/11/09 21/08/09 21/05/09 24/02/09 11/11/08 -
Price 3.26 3.35 3.02 3.05 1.90 1.67 1.65 -
P/RPS 5.40 5.23 5.05 5.01 3.13 2.30 2.76 56.49%
P/EPS 47.25 69.79 59.22 40.13 237.50 34.79 -34.37 -
EY 2.12 1.43 1.69 2.49 0.42 2.87 -2.91 -
DY 0.00 3.88 0.00 3.28 0.00 8.53 0.00 -
P/NAPS 1.53 1.70 1.57 1.58 0.65 0.56 0.55 97.92%

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