[TM] QoQ TTM Result on 30-Jun-2006 [#2]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

02-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 2.61%

YoY- -45.07%

Quarter Report

TM Financial result.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
TTM Result
Revenue	16,792,800	16,399,158	15,745,418	14,969,074	14,315,043	13,942,370	13,653,458	14.80%
YoY %	2.40%	4.15%	5.19%	4.57%	2.67%	2.12%	-	-
Horiz. %	122.99%	120.11%	115.32%	109.64%	104.85%	102.12%	100.00%	-
PBT	3,137,836	3,133,231	1,880,335	2,080,960	1,893,473	1,584,303	2,909,472	5.17%
YoY %	0.15%	66.63%	-9.64%	9.90%	19.51%	-45.55%	-	-
Horiz. %	107.85%	107.69%	64.63%	71.52%	65.08%	54.45%	100.00%	-
Tax	-824,888	-830,917	-941,636	-882,300	-730,274	-679,612	-462,458	47.13%
YoY %	0.73%	11.76%	-6.73%	-20.82%	-7.45%	-46.96%	-	-
Horiz. %	178.37%	179.67%	203.62%	190.78%	157.91%	146.96%	100.00%	-
NP	2,312,948	2,302,314	938,699	1,198,660	1,163,199	904,691	2,447,014	-3.69%
YoY %	0.46%	145.27%	-21.69%	3.05%	28.57%	-63.03%	-	-
Horiz. %	94.52%	94.09%	38.36%	48.98%	47.54%	36.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,118,792	2,068,775	776,787	1,073,751	1,046,457	875,237	2,400,712	-7.99%
YoY %	2.42%	166.32%	-27.66%	2.61%	19.56%	-63.54%	-	-
Horiz. %	88.26%	86.17%	32.36%	44.73%	43.59%	36.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.29%	26.52%	50.08%	42.40%	38.57%	42.90%	15.89%	-
YoY %	-0.87%	-47.04%	18.11%	9.93%	-10.09%	169.98%	-	-
Horiz. %	165.45%	166.90%	315.17%	266.83%	242.73%	269.98%	100.00%	-
Total Cost	14,479,852	14,096,844	14,806,719	13,770,414	13,151,844	13,037,679	11,206,444	18.64%
YoY %	2.72%	-4.79%	7.53%	4.70%	0.88%	16.34%	-	-
Horiz. %	129.21%	125.79%	132.13%	122.88%	117.36%	116.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	20,657,512	16,977,768	19,708,067	16,902,481	20,351,019	20,016,149	14,851,239	24.63%
YoY %	21.67%	-13.85%	16.60%	-16.95%	1.67%	34.78%	-	-
Horiz. %	139.10%	114.32%	132.70%	113.81%	137.03%	134.78%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	1,559,545	1,559,545	1,387,829	1,387,829	1,185,152	1,185,152	1,013,776	33.29%
YoY %	0.00%	12.37%	0.00%	17.10%	0.00%	16.90%	-	-
Horiz. %	153.84%	153.84%	136.90%	136.90%	116.90%	116.90%	100.00%	-
Div Payout %	73.61%	75.38%	178.66%	129.25%	113.25%	135.41%	42.23%	-
YoY %	-2.35%	-57.81%	38.23%	14.13%	-16.37%	220.65%	-	-
Horiz. %	174.31%	178.50%	423.06%	306.06%	268.17%	320.65%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	20,657,512	16,977,768	19,708,067	16,902,481	20,351,019	20,016,149	14,851,239	24.63%
YoY %	21.67%	-13.85%	16.60%	-16.95%	1.67%	34.78%	-	-
Horiz. %	139.10%	114.32%	132.70%	113.81%	137.03%	134.78%	100.00%	-
NOSH	3,423,632	3,395,553	3,395,542	3,380,496	3,391,836	3,387,801	3,388,218	0.69%
YoY %	0.83%	0.00%	0.45%	-0.33%	0.12%	-0.01%	-	-
Horiz. %	101.05%	100.22%	100.22%	99.77%	100.11%	99.99%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	13.77%	14.04%	5.96%	8.01%	8.13%	6.49%	17.92%	-
YoY %	-1.92%	135.57%	-25.59%	-1.48%	25.27%	-63.78%	-	-
Horiz. %	76.84%	78.35%	33.26%	44.70%	45.37%	36.22%	100.00%	-
ROE	10.26%	12.19%	3.94%	6.35%	5.14%	4.37%	16.17%	-
YoY %	-15.83%	209.39%	-37.95%	23.54%	17.62%	-72.97%	-	-
Horiz. %	63.45%	75.39%	24.37%	39.27%	31.79%	27.03%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	490.50	482.96	463.71	442.81	422.04	411.55	402.97	14.01%
YoY %	1.56%	4.15%	4.72%	4.92%	2.55%	2.13%	-	-
Horiz. %	121.72%	119.85%	115.07%	109.89%	104.73%	102.13%	100.00%	-
EPS	61.89	60.93	22.88	31.76	30.85	25.83	70.85	-8.62%
YoY %	1.58%	166.30%	-27.96%	2.95%	19.43%	-63.54%	-	-
Horiz. %	87.35%	86.00%	32.29%	44.83%	43.54%	36.46%	100.00%	-
DPS	46.00	46.00	41.00	41.00	35.00	35.00	30.00	33.00%
YoY %	0.00%	12.20%	0.00%	17.14%	0.00%	16.67%	-	-
Horiz. %	153.33%	153.33%	136.67%	136.67%	116.67%	116.67%	100.00%	-
NAPS	6.0338	5.00	5.8041	5.00	6.00	5.9083	4.3832	23.77%
YoY %	20.68%	-13.85%	16.08%	-16.67%	1.55%	34.79%	-	-
Horiz. %	137.66%	114.07%	132.42%	114.07%	136.89%	134.79%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 3,380,496
RPS	437.57	427.32	410.28	390.05	373.01	363.30	355.77	14.80%
YoY %	2.40%	4.15%	5.19%	4.57%	2.67%	2.12%	-	-
Horiz. %	122.99%	120.11%	115.32%	109.64%	104.85%	102.12%	100.00%	-
EPS	55.21	53.91	20.24	27.98	27.27	22.81	62.56	-8.00%
YoY %	2.41%	166.35%	-27.66%	2.60%	19.55%	-63.54%	-	-
Horiz. %	88.25%	86.17%	32.35%	44.73%	43.59%	36.46%	100.00%	-
DPS	40.64	40.64	36.16	36.16	30.88	30.88	26.42	33.28%
YoY %	0.00%	12.39%	0.00%	17.10%	0.00%	16.88%	-	-
Horiz. %	153.82%	153.82%	136.87%	136.87%	116.88%	116.88%	100.00%	-
NAPS	5.3828	4.4239	5.1354	4.4043	5.3029	5.2157	3.8698	24.63%
YoY %	21.68%	-13.85%	16.60%	-16.95%	1.67%	34.78%	-	-
Horiz. %	139.10%	114.32%	132.70%	113.81%	137.03%	134.78%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	5.00	4.88	4.57	4.53	4.68	4.78	5.20	-
P/RPS	1.02	1.01	0.99	1.02	1.11	1.16	1.29	-14.50%
YoY %	0.99%	2.02%	-2.94%	-8.11%	-4.31%	-10.08%	-	-
Horiz. %	79.07%	78.29%	76.74%	79.07%	86.05%	89.92%	100.00%	-
P/EPS	8.08	8.01	19.98	14.26	15.17	18.50	7.34	6.61%
YoY %	0.87%	-59.91%	40.11%	-6.00%	-18.00%	152.04%	-	-
Horiz. %	110.08%	109.13%	272.21%	194.28%	206.68%	252.04%	100.00%	-
EY	12.38	12.48	5.01	7.01	6.59	5.40	13.63	-6.21%
YoY %	-0.80%	149.10%	-28.53%	6.37%	22.04%	-60.38%	-	-
Horiz. %	90.83%	91.56%	36.76%	51.43%	48.35%	39.62%	100.00%	-
DY	9.20	9.43	8.97	9.05	7.48	7.32	5.77	36.52%
YoY %	-2.44%	5.13%	-0.88%	20.99%	2.19%	26.86%	-	-
Horiz. %	159.45%	163.43%	155.46%	156.85%	129.64%	126.86%	100.00%	-
P/NAPS	0.83	0.98	0.79	0.91	0.78	0.81	1.19	-21.36%
YoY %	-15.31%	24.05%	-13.19%	16.67%	-3.70%	-31.93%	-	-
Horiz. %	69.75%	82.35%	66.39%	76.47%	65.55%	68.07%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	07/05/07	23/02/07	28/11/06	02/08/06	15/05/06	28/02/06	29/11/05	-
Price	5.35	5.45	4.60	4.47	4.95	4.95	4.80	-
P/RPS	1.09	1.13	0.99	1.01	1.17	1.20	1.19	-5.68%
YoY %	-3.54%	14.14%	-1.98%	-13.68%	-2.50%	0.84%	-	-
Horiz. %	91.60%	94.96%	83.19%	84.87%	98.32%	100.84%	100.00%	-
P/EPS	8.64	8.95	20.11	14.07	16.04	19.16	6.77	17.67%
YoY %	-3.46%	-55.49%	42.93%	-12.28%	-16.28%	183.01%	-	-
Horiz. %	127.62%	132.20%	297.05%	207.83%	236.93%	283.01%	100.00%	-
EY	11.57	11.18	4.97	7.11	6.23	5.22	14.76	-14.99%
YoY %	3.49%	124.95%	-30.10%	14.13%	19.35%	-64.63%	-	-
Horiz. %	78.39%	75.75%	33.67%	48.17%	42.21%	35.37%	100.00%	-
DY	8.60	8.44	8.91	9.17	7.07	7.07	6.25	23.73%
YoY %	1.90%	-5.27%	-2.84%	29.70%	0.00%	13.12%	-	-
Horiz. %	137.60%	135.04%	142.56%	146.72%	113.12%	113.12%	100.00%	-
P/NAPS	0.89	1.09	0.79	0.89	0.83	0.84	1.10	-13.18%
YoY %	-18.35%	37.97%	-11.24%	7.23%	-1.19%	-23.64%	-	-
Horiz. %	80.91%	99.09%	71.82%	80.91%	75.45%	76.36%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos