[TM] QoQ TTM 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- 117.83%

YoY- -47.72%

Quarter Report

TMB Financial Results Sept 2009.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	8,649,452	8,627,459	8,607,991	8,833,218	8,794,153	8,774,374	8,674,917	-0.19%
YoY %	0.25%	0.23%	-2.55%	0.44%	0.23%	1.15%	-	-
Horiz. %	99.71%	99.45%	99.23%	101.82%	101.37%	101.15%	100.00%	-
PBT	990,913	1,182,853	921,588	921,785	565,908	335,877	353,803	99.06%
YoY %	-16.23%	28.35%	-0.02%	62.89%	68.49%	-5.07%	-	-
Horiz. %	280.07%	334.33%	260.48%	260.54%	159.95%	94.93%	100.00%	-
Tax	-244,524	-294,880	-248,310	-242,719	-225,353	28,281	547,375	-
YoY %	17.08%	-18.75%	-2.30%	-7.71%	-896.84%	-94.83%	-	-
Horiz. %	-44.67%	-53.87%	-45.36%	-44.34%	-41.17%	5.17%	100.00%	-
NP	746,389	887,973	673,278	679,066	340,555	364,158	901,178	-11.83%
YoY %	-15.94%	31.89%	-0.85%	99.40%	-6.48%	-59.59%	-	-
Horiz. %	82.82%	98.53%	74.71%	75.35%	37.79%	40.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	716,648	858,232	643,026	637,582	292,695	299,897	791,865	-6.45%
YoY %	-16.50%	33.47%	0.85%	117.83%	-2.40%	-62.13%	-	-
Horiz. %	90.50%	108.38%	81.20%	80.52%	36.96%	37.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.68%	24.93%	26.94%	26.33%	39.82%	-8.42%	-154.71%	-
YoY %	-1.00%	-7.46%	2.32%	-33.88%	572.92%	94.56%	-	-
Horiz. %	-15.95%	-16.11%	-17.41%	-17.02%	-25.74%	5.44%	100.00%	-
Total Cost	7,903,063	7,739,486	7,934,713	8,154,152	8,453,598	8,410,216	7,773,739	1.10%
YoY %	2.11%	-2.46%	-2.69%	-3.54%	0.52%	8.19%	-	-
Horiz. %	101.66%	99.56%	102.07%	104.89%	108.75%	108.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-1.99%	7.36%	3.39%	-0.06%	-33.14%	-0.57%	-	-
Horiz. %	72.28%	73.75%	68.70%	66.44%	66.48%	99.43%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	923,091	811,051	811,051	839,225	839,225	904,209	904,209	1.39%
YoY %	13.81%	0.00%	-3.36%	0.00%	-7.19%	0.00%	-	-
Horiz. %	102.09%	89.70%	89.70%	92.81%	92.81%	100.00%	100.00%	-
Div Payout %	128.81%	94.50%	126.13%	131.63%	286.72%	301.51%	114.19%	-
YoY %	36.31%	-25.08%	-4.18%	-54.09%	-4.91%	164.04%	-	-
Horiz. %	112.80%	82.76%	110.46%	115.27%	251.09%	264.04%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
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%
YoY %	-1.99%	7.36%	3.39%	-0.06%	-33.14%	-0.57%	-	-
Horiz. %	72.28%	73.75%	68.70%	66.44%	66.48%	99.43%	100.00%	-
NOSH	3,553,828	3,520,912	3,546,874	3,511,196	3,499,578	3,467,124	3,433,458	2.33%
YoY %	0.93%	-0.73%	1.02%	0.33%	0.94%	0.98%	-	-
Horiz. %	103.51%	102.55%	103.30%	102.26%	101.93%	100.98%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	8.63%	10.29%	7.82%	7.69%	3.87%	4.15%	10.39%	-
YoY %	-16.13%	31.59%	1.69%	98.71%	-6.75%	-60.06%	-	-
Horiz. %	83.06%	99.04%	75.26%	74.01%	37.25%	39.94%	100.00%	-
ROE	9.74%	11.43%	9.19%	9.43%	4.32%	2.96%	7.78%	-
YoY %	-14.79%	24.37%	-2.55%	118.29%	45.95%	-61.95%	-	-
Horiz. %	125.19%	146.92%	118.12%	121.21%	55.53%	38.05%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	243.38	245.03	242.69	251.57	251.29	253.07	252.66	-2.47%
YoY %	-0.67%	0.96%	-3.53%	0.11%	-0.70%	0.16%	-	-
Horiz. %	96.33%	96.98%	96.05%	99.57%	99.46%	100.16%	100.00%	-
EPS	20.17	24.38	18.13	18.16	8.36	8.65	23.06	-8.56%
YoY %	-17.27%	34.47%	-0.17%	117.22%	-3.35%	-62.49%	-	-
Horiz. %	87.47%	105.72%	78.62%	78.75%	36.25%	37.51%	100.00%	-
DPS	26.00	23.00	22.87	23.90	24.25	26.25	26.25	-0.63%
YoY %	13.04%	0.57%	-4.31%	-1.44%	-7.62%	0.00%	-	-
Horiz. %	99.05%	87.62%	87.12%	91.05%	92.38%	100.00%	100.00%	-
NAPS	2.0707	2.1326	1.9719	1.9266	1.9342	2.9199	2.9653	-21.34%
YoY %	-2.90%	8.15%	2.35%	-0.39%	-33.76%	-1.53%	-	-
Horiz. %	69.83%	71.92%	66.50%	64.97%	65.23%	98.47%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 3,511,196
RPS	225.42	224.85	224.34	230.21	229.20	228.68	226.09	-0.19%
YoY %	0.25%	0.23%	-2.55%	0.44%	0.23%	1.15%	-	-
Horiz. %	99.70%	99.45%	99.23%	101.82%	101.38%	101.15%	100.00%	-
EPS	18.68	22.37	16.76	16.62	7.63	7.82	20.64	-6.45%
YoY %	-16.50%	33.47%	0.84%	117.82%	-2.43%	-62.11%	-	-
Horiz. %	90.50%	108.38%	81.20%	80.52%	36.97%	37.89%	100.00%	-
DPS	24.06	21.14	21.14	21.87	21.87	23.57	23.57	1.38%
YoY %	13.81%	0.00%	-3.34%	0.00%	-7.21%	0.00%	-	-
Horiz. %	102.08%	89.69%	89.69%	92.79%	92.79%	100.00%	100.00%	-
NAPS	1.9179	1.9569	1.8228	1.763	1.7641	2.6385	2.6535	-19.50%
YoY %	-1.99%	7.36%	3.39%	-0.06%	-33.14%	-0.57%	-	-
Horiz. %	72.28%	73.75%	68.69%	66.44%	66.48%	99.43%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
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	1.38	1.40	1.26	1.22	1.17	0.70	0.61	72.58%
YoY %	-1.43%	11.11%	3.28%	4.27%	67.14%	14.75%	-	-
Horiz. %	226.23%	229.51%	206.56%	200.00%	191.80%	114.75%	100.00%	-
P/EPS	16.61	14.11	16.88	16.91	35.03	20.35	6.68	83.84%
YoY %	17.72%	-16.41%	-0.18%	-51.73%	72.14%	204.64%	-	-
Horiz. %	248.65%	211.23%	252.69%	253.14%	524.40%	304.64%	100.00%	-
EY	6.02	7.09	5.92	5.91	2.85	4.91	14.98	-45.63%
YoY %	-15.09%	19.76%	0.17%	107.37%	-41.96%	-67.22%	-	-
Horiz. %	40.19%	47.33%	39.52%	39.45%	19.03%	32.78%	100.00%	-
DY	7.76	6.69	7.47	7.79	8.28	14.91	17.05	-40.91%
YoY %	15.99%	-10.44%	-4.11%	-5.92%	-44.47%	-12.55%	-	-
Horiz. %	45.51%	39.24%	43.81%	45.69%	48.56%	87.45%	100.00%	-
P/NAPS	1.62	1.61	1.55	1.59	1.51	0.60	0.52	113.75%
YoY %	0.62%	3.87%	-2.52%	5.30%	151.67%	15.38%	-	-
Horiz. %	311.54%	309.62%	298.08%	305.77%	290.38%	115.38%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
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	1.47	1.33	1.38	1.20	1.21	0.75	0.66	70.79%
YoY %	10.53%	-3.62%	15.00%	-0.83%	61.33%	13.64%	-	-
Horiz. %	222.73%	201.52%	209.09%	181.82%	183.33%	113.64%	100.00%	-
P/EPS	17.75	13.37	18.48	16.63	36.47	21.97	7.24	82.11%
YoY %	32.76%	-27.65%	11.12%	-54.40%	66.00%	203.45%	-	-
Horiz. %	245.17%	184.67%	255.25%	229.70%	503.73%	303.45%	100.00%	-
EY	5.63	7.48	5.41	6.01	2.74	4.55	13.81	-45.10%
YoY %	-24.73%	38.26%	-9.98%	119.34%	-39.78%	-67.05%	-	-
Horiz. %	40.77%	54.16%	39.17%	43.52%	19.84%	32.95%	100.00%	-
DY	7.26	7.06	6.83	7.91	7.95	13.82	15.72	-40.33%
YoY %	2.83%	3.37%	-13.65%	-0.50%	-42.47%	-12.09%	-	-
Horiz. %	46.18%	44.91%	43.45%	50.32%	50.57%	87.91%	100.00%	-
P/NAPS	1.73	1.53	1.70	1.57	1.58	0.65	0.56	112.55%
YoY %	13.07%	-10.00%	8.28%	-0.63%	143.08%	16.07%	-	-
Horiz. %	308.93%	273.21%	303.57%	280.36%	282.14%	116.07%	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