[TM] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -32.67%
YoY- 207.99%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,150,938 2,124,883 2,272,544 2,101,087 2,128,945 2,105,415 2,497,771 -9.51%
PBT 166,947 352,587 253,618 217,761 358,887 91,322 253,815 -24.42%
Tax -35,448 -101,651 -75,363 -32,062 -85,804 -55,081 -69,772 -36.40%
NP 131,499 250,936 178,255 185,699 273,083 36,241 184,043 -20.12%
-
NP to SH 124,384 242,943 170,250 179,071 265,968 27,737 164,806 -17.14%
-
Tax Rate 21.23% 28.83% 29.72% 14.72% 23.91% 60.32% 27.49% -
Total Cost 2,019,439 1,873,947 2,094,289 1,915,388 1,855,862 2,069,174 2,313,728 -8.69%
-
Net Worth 7,358,912 7,508,699 6,994,082 6,764,670 6,768,885 10,123,657 10,181,233 -19.50%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 461,997 - 461,093 - 349,957 - 489,267 -3.76%
Div Payout % 371.43% - 270.83% - 131.58% - 296.88% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 7,358,912 7,508,699 6,994,082 6,764,670 6,768,885 10,123,657 10,181,233 -19.50%
NOSH 3,553,828 3,520,912 3,546,874 3,511,196 3,499,578 3,467,124 3,433,458 2.33%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.11% 11.81% 7.84% 8.84% 12.83% 1.72% 7.37% -
ROE 1.69% 3.24% 2.43% 2.65% 3.93% 0.27% 1.62% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 60.52 60.35 64.07 59.84 60.83 60.73 72.75 -11.57%
EPS 3.50 6.90 4.80 5.10 7.60 0.80 4.80 -19.03%
DPS 13.00 0.00 13.00 0.00 10.00 0.00 14.25 -5.95%
NAPS 2.0707 2.1326 1.9719 1.9266 1.9342 2.9199 2.9653 -21.34%
Adjusted Per Share Value based on latest NOSH - 3,511,196
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 56.05 55.37 59.22 54.75 55.47 54.86 65.09 -9.51%
EPS 3.24 6.33 4.44 4.67 6.93 0.72 4.29 -17.11%
DPS 12.04 0.00 12.01 0.00 9.12 0.00 12.75 -3.75%
NAPS 1.9175 1.9566 1.8225 1.7627 1.7638 2.6379 2.6529 -19.50%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.35 3.44 3.06 3.07 2.93 1.76 1.54 -
P/RPS 5.53 5.70 4.78 5.13 4.82 2.90 2.12 89.82%
P/EPS 95.71 49.86 63.75 60.20 38.55 220.00 32.08 107.65%
EY 1.04 2.01 1.57 1.66 2.59 0.45 3.12 -52.02%
DY 3.88 0.00 4.25 0.00 3.41 0.00 9.25 -44.05%
P/NAPS 1.62 1.61 1.55 1.59 1.51 0.60 0.52 113.75%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 27/05/10 22/02/10 20/11/09 21/08/09 21/05/09 24/02/09 -
Price 3.58 3.26 3.35 3.02 3.05 1.90 1.67 -
P/RPS 5.91 5.40 5.23 5.05 5.01 3.13 2.30 87.92%
P/EPS 102.29 47.25 69.79 59.22 40.13 237.50 34.79 105.64%
EY 0.98 2.12 1.43 1.69 2.49 0.42 2.87 -51.24%
DY 3.63 0.00 3.88 0.00 3.28 0.00 8.53 -43.51%
P/NAPS 1.73 1.53 1.70 1.57 1.58 0.65 0.56 112.55%

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