[TM] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 42.7%
YoY- 775.88%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,320,623 2,194,558 2,150,938 2,124,883 2,272,544 2,101,087 2,128,945 5.89%
PBT 334,770 505,888 166,947 352,587 253,618 217,761 358,887 -4.51%
Tax 81,198 -59,281 -35,448 -101,651 -75,363 -32,062 -85,804 -
NP 415,968 446,607 131,499 250,936 178,255 185,699 273,083 32.28%
-
NP to SH 400,632 438,489 124,384 242,943 170,250 179,071 265,968 31.30%
-
Tax Rate -24.25% 11.72% 21.23% 28.83% 29.72% 14.72% 23.91% -
Total Cost 1,904,655 1,747,951 2,019,439 1,873,947 2,094,289 1,915,388 1,855,862 1.74%
-
Net Worth 7,728,620 7,481,763 7,358,912 7,508,699 6,994,082 6,764,670 6,768,885 9.21%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 468,596 - 461,997 - 461,093 - 349,957 21.42%
Div Payout % 116.96% - 371.43% - 270.83% - 131.58% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 7,728,620 7,481,763 7,358,912 7,508,699 6,994,082 6,764,670 6,768,885 9.21%
NOSH 3,577,071 3,564,951 3,553,828 3,520,912 3,546,874 3,511,196 3,499,578 1.46%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 17.92% 20.35% 6.11% 11.81% 7.84% 8.84% 12.83% -
ROE 5.18% 5.86% 1.69% 3.24% 2.43% 2.65% 3.93% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 64.87 61.56 60.52 60.35 64.07 59.84 60.83 4.36%
EPS 11.20 12.30 3.50 6.90 4.80 5.10 7.60 29.40%
DPS 13.10 0.00 13.00 0.00 13.00 0.00 10.00 19.66%
NAPS 2.1606 2.0987 2.0707 2.1326 1.9719 1.9266 1.9342 7.63%
Adjusted Per Share Value based on latest NOSH - 3,520,912
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 60.47 57.18 56.05 55.37 59.22 54.75 55.47 5.90%
EPS 10.44 11.43 3.24 6.33 4.44 4.67 6.93 31.31%
DPS 12.21 0.00 12.04 0.00 12.01 0.00 9.12 21.40%
NAPS 2.0139 1.9495 1.9175 1.9566 1.8225 1.7627 1.7638 9.21%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 3.51 3.42 3.35 3.44 3.06 3.07 2.93 -
P/RPS 5.41 5.56 5.53 5.70 4.78 5.13 4.82 7.97%
P/EPS 31.34 27.80 95.71 49.86 63.75 60.20 38.55 -12.86%
EY 3.19 3.60 1.04 2.01 1.57 1.66 2.59 14.85%
DY 3.73 0.00 3.88 0.00 4.25 0.00 3.41 6.14%
P/NAPS 1.62 1.63 1.62 1.61 1.55 1.59 1.51 4.78%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 23/08/10 27/05/10 22/02/10 20/11/09 21/08/09 -
Price 3.85 3.35 3.58 3.26 3.35 3.02 3.05 -
P/RPS 5.93 5.44 5.91 5.40 5.23 5.05 5.01 11.86%
P/EPS 34.38 27.24 102.29 47.25 69.79 59.22 40.13 -9.77%
EY 2.91 3.67 0.98 2.12 1.43 1.69 2.49 10.91%
DY 3.40 0.00 3.63 0.00 3.88 0.00 3.28 2.41%
P/NAPS 1.78 1.60 1.73 1.53 1.70 1.57 1.58 8.24%

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