[TM] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -4.93%
YoY- 3.3%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,194,558 2,150,938 2,124,883 2,272,544 2,101,087 2,128,945 2,105,415 2.80%
PBT 505,888 166,947 352,587 253,618 217,761 358,887 91,322 212.75%
Tax -59,281 -35,448 -101,651 -75,363 -32,062 -85,804 -55,081 5.01%
NP 446,607 131,499 250,936 178,255 185,699 273,083 36,241 432.70%
-
NP to SH 438,489 124,384 242,943 170,250 179,071 265,968 27,737 528.83%
-
Tax Rate 11.72% 21.23% 28.83% 29.72% 14.72% 23.91% 60.32% -
Total Cost 1,747,951 2,019,439 1,873,947 2,094,289 1,915,388 1,855,862 2,069,174 -10.62%
-
Net Worth 7,481,763 7,358,912 7,508,699 6,994,082 6,764,670 6,768,885 10,123,657 -18.24%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 461,997 - 461,093 - 349,957 - -
Div Payout % - 371.43% - 270.83% - 131.58% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 7,481,763 7,358,912 7,508,699 6,994,082 6,764,670 6,768,885 10,123,657 -18.24%
NOSH 3,564,951 3,553,828 3,520,912 3,546,874 3,511,196 3,499,578 3,467,124 1.87%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 20.35% 6.11% 11.81% 7.84% 8.84% 12.83% 1.72% -
ROE 5.86% 1.69% 3.24% 2.43% 2.65% 3.93% 0.27% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 61.56 60.52 60.35 64.07 59.84 60.83 60.73 0.90%
EPS 12.30 3.50 6.90 4.80 5.10 7.60 0.80 517.28%
DPS 0.00 13.00 0.00 13.00 0.00 10.00 0.00 -
NAPS 2.0987 2.0707 2.1326 1.9719 1.9266 1.9342 2.9199 -19.74%
Adjusted Per Share Value based on latest NOSH - 3,546,874
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 57.20 56.06 55.38 59.23 54.76 55.49 54.87 2.80%
EPS 11.43 3.24 6.33 4.44 4.67 6.93 0.72 530.58%
DPS 0.00 12.04 0.00 12.02 0.00 9.12 0.00 -
NAPS 1.9499 1.9179 1.9569 1.8228 1.763 1.7641 2.6385 -18.24%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.42 3.35 3.44 3.06 3.07 2.93 1.76 -
P/RPS 5.56 5.53 5.70 4.78 5.13 4.82 2.90 54.26%
P/EPS 27.80 95.71 49.86 63.75 60.20 38.55 220.00 -74.78%
EY 3.60 1.04 2.01 1.57 1.66 2.59 0.45 299.49%
DY 0.00 3.88 0.00 4.25 0.00 3.41 0.00 -
P/NAPS 1.63 1.62 1.61 1.55 1.59 1.51 0.60 94.57%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 23/08/10 27/05/10 22/02/10 20/11/09 21/08/09 21/05/09 -
Price 3.35 3.58 3.26 3.35 3.02 3.05 1.90 -
P/RPS 5.44 5.91 5.40 5.23 5.05 5.01 3.13 44.50%
P/EPS 27.24 102.29 47.25 69.79 59.22 40.13 237.50 -76.36%
EY 3.67 0.98 2.12 1.43 1.69 2.49 0.42 323.68%
DY 0.00 3.63 0.00 3.88 0.00 3.28 0.00 -
P/NAPS 1.60 1.73 1.53 1.70 1.57 1.58 0.65 82.20%

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