[TM] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -12.28%
YoY- -12.76%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,497,771 2,062,022 2,109,166 2,005,958 2,104,481 2,128,914 2,103,741 12.06%
PBT 253,815 -138,116 128,856 109,248 200,992 276,459 126,655 58.61%
Tax -69,772 -14,696 167,830 464,013 441,107 346,496 596,270 -
NP 184,043 -152,812 296,686 573,261 642,099 622,955 722,925 -59.66%
-
NP to SH 164,806 -165,816 273,170 519,705 592,462 658,515 701,003 -61.74%
-
Tax Rate 27.49% - -130.25% -424.73% -219.46% -125.33% -470.78% -
Total Cost 2,313,728 2,214,834 1,812,480 1,432,697 1,462,382 1,505,959 1,380,816 40.85%
-
Net Worth 10,181,233 10,385,262 10,829,288 19,519,224 19,829,565 20,421,508 20,376,960 -36.90%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 489,267 - 414,941 - 2,996,755 - 889,076 -32.72%
Div Payout % 296.88% - 151.90% - 505.81% - 126.83% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 10,181,233 10,385,262 10,829,288 19,519,224 19,829,565 20,421,508 20,376,960 -36.90%
NOSH 3,433,458 3,454,499 3,457,848 3,441,754 3,444,546 3,429,765 3,419,526 0.27%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.37% -7.41% 14.07% 28.58% 30.51% 29.26% 34.36% -
ROE 1.62% -1.60% 2.52% 2.66% 2.99% 3.22% 3.44% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 72.75 59.69 61.00 58.28 61.10 62.07 61.52 11.76%
EPS 4.80 -4.80 7.90 15.10 17.20 19.20 20.50 -61.84%
DPS 14.25 0.00 12.00 0.00 87.00 0.00 26.00 -32.90%
NAPS 2.9653 3.0063 3.1318 5.6713 5.7568 5.9542 5.959 -37.07%
Adjusted Per Share Value based on latest NOSH - 3,441,754
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 65.09 53.73 54.96 52.27 54.84 55.47 54.82 12.07%
EPS 4.29 -4.32 7.12 13.54 15.44 17.16 18.27 -61.77%
DPS 12.75 0.00 10.81 0.00 78.09 0.00 23.17 -32.72%
NAPS 2.6529 2.7061 2.8218 5.0862 5.167 5.3213 5.3097 -36.90%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.54 1.64 1.59 5.30 5.60 4.85 5.15 -
P/RPS 2.12 2.75 2.61 9.09 9.17 7.81 8.37 -59.80%
P/EPS 32.08 -34.17 20.13 35.10 32.56 25.26 25.12 17.62%
EY 3.12 -2.93 4.97 2.85 3.07 3.96 3.98 -14.91%
DY 9.25 0.00 7.55 0.00 15.54 0.00 5.05 49.42%
P/NAPS 0.52 0.55 0.51 0.93 0.97 0.81 0.86 -28.38%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 11/11/08 19/08/08 22/05/08 26/02/08 07/11/07 26/07/07 -
Price 1.67 1.65 1.75 1.62 5.70 5.15 5.10 -
P/RPS 2.30 2.76 2.87 2.78 9.33 8.30 8.29 -57.29%
P/EPS 34.79 -34.37 22.15 10.73 33.14 26.82 24.88 24.91%
EY 2.87 -2.91 4.51 9.32 3.02 3.73 4.02 -20.03%
DY 8.53 0.00 6.86 0.00 15.26 0.00 5.10 40.68%
P/NAPS 0.56 0.55 0.56 0.29 0.99 0.86 0.86 -24.77%

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