[TM] YoY Annualized Quarter 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- -8.45%

YoY- 24.8%

Quarter Report

TM Financial result.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annualized Quarter Result
Revenue	8,468,720	8,230,248	8,125,116	15,527,886	13,474,478	13,001,262	10,577,858	-3.63%
YoY %	2.90%	1.29%	-47.67%	15.24%	3.64%	22.91%	-	-
Horiz. %	80.06%	77.81%	76.81%	146.80%	127.38%	122.91%	100.00%	-
PBT	900,418	476,208	882,438	3,062,712	2,069,398	3,414,992	1,687,192	-9.92%
YoY %	89.08%	-46.03%	-71.19%	48.00%	-39.40%	102.41%	-	-
Horiz. %	53.37%	28.22%	52.30%	181.53%	122.65%	202.41%	100.00%	-
Tax	-281,770	1,263,686	1,850,646	-833,288	-398,510	-496,428	-572,270	-11.12%
YoY %	-122.30%	-31.72%	322.09%	-109.10%	19.72%	13.25%	-	-
Horiz. %	49.24%	-220.82%	-323.39%	145.61%	69.64%	86.75%	100.00%	-
NP	618,648	1,739,894	2,733,084	2,229,424	1,670,888	2,918,564	1,114,922	-9.34%
YoY %	-64.44%	-36.34%	22.59%	33.43%	-42.75%	161.77%	-	-
Horiz. %	55.49%	156.06%	245.14%	199.96%	149.87%	261.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	587,410	1,585,750	2,593,430	1,998,248	1,601,220	2,918,564	1,114,922	-10.12%
YoY %	-62.96%	-38.86%	29.79%	24.80%	-45.14%	161.77%	-	-
Horiz. %	52.69%	142.23%	232.61%	179.23%	143.62%	261.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.29%	-265.36%	-209.72%	27.21%	19.26%	14.54%	33.92%	-
YoY %	111.79%	-26.53%	-870.75%	41.28%	32.46%	-57.13%	-	-
Horiz. %	92.25%	-782.31%	-618.28%	80.22%	56.78%	42.87%	100.00%	-
Total Cost	7,850,072	6,490,354	5,392,032	13,298,462	11,803,590	10,082,698	9,462,936	-3.06%
YoY %	20.95%	20.37%	-59.45%	12.66%	17.07%	6.55%	-	-
Horiz. %	82.96%	68.59%	56.98%	140.53%	124.73%	106.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,762,907	10,749,462	20,334,539	16,993,505	14,452,707	14,210,627	11,417,498	-8.35%
YoY %	-37.09%	-47.14%	19.66%	17.58%	1.70%	24.46%	-	-
Horiz. %	59.23%	94.15%	178.10%	148.84%	126.58%	124.46%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	699,297	823,766	1,774,452	1,087,584	678,483	661,805	-	-
YoY %	-15.11%	-53.58%	63.16%	60.30%	2.52%	0.00%	-	-
Horiz. %	105.67%	124.47%	268.12%	164.34%	102.52%	100.00%	-	-
Div Payout %	119.05%	51.95%	68.42%	54.43%	42.37%	22.68%	-	-
YoY %	129.16%	-24.07%	25.70%	28.46%	86.82%	0.00%	-	-
Horiz. %	524.91%	229.06%	301.68%	239.99%	186.82%	100.00%	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	6,762,907	10,749,462	20,334,539	16,993,505	14,452,707	14,210,627	11,417,498	-8.35%
YoY %	-37.09%	-47.14%	19.66%	17.58%	1.70%	24.46%	-	-
Horiz. %	59.23%	94.15%	178.10%	148.84%	126.58%	124.46%	100.00%	-
NOSH	3,496,488	3,432,359	3,412,407	3,398,701	3,392,415	3,309,029	3,167,391	1.65%
YoY %	1.87%	0.58%	0.40%	0.19%	2.52%	4.47%	-	-
Horiz. %	110.39%	108.37%	107.74%	107.30%	107.10%	104.47%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	7.31%	21.14%	33.64%	14.36%	12.40%	22.45%	10.54%	-
YoY %	-65.42%	-37.16%	134.26%	15.81%	-44.77%	113.00%	-	-
Horiz. %	69.35%	200.57%	319.17%	136.24%	117.65%	213.00%	100.00%	-
ROE	8.69%	14.75%	12.75%	11.76%	11.08%	20.54%	9.77%	-
YoY %	-41.08%	15.69%	8.42%	6.14%	-46.06%	110.24%	-	-
Horiz. %	88.95%	150.97%	130.50%	120.37%	113.41%	210.24%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	242.21	239.78	238.11	456.88	397.19	392.90	333.96	-5.20%
YoY %	1.01%	0.70%	-47.88%	15.03%	1.09%	17.65%	-	-
Horiz. %	72.53%	71.80%	71.30%	136.81%	118.93%	117.65%	100.00%	-
EPS	16.80	46.20	76.00	58.80	47.20	88.20	35.20	-11.58%
YoY %	-63.64%	-39.21%	29.25%	24.58%	-46.49%	150.57%	-	-
Horiz. %	47.73%	131.25%	215.91%	167.05%	134.09%	250.57%	100.00%	-
DPS	20.00	24.00	52.00	32.00	20.00	20.00	0.00	-
YoY %	-16.67%	-53.85%	62.50%	60.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	120.00%	260.00%	160.00%	100.00%	100.00%	-	-
NAPS	1.9342	3.1318	5.959	5.00	4.2603	4.2945	3.6047	-9.84%
YoY %	-38.24%	-47.44%	19.18%	17.36%	-0.80%	19.14%	-	-
Horiz. %	53.66%	86.88%	165.31%	138.71%	118.19%	119.14%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 3,380,496
RPS	220.67	214.46	211.72	404.61	351.11	338.78	275.63	-3.63%
YoY %	2.90%	1.29%	-47.67%	15.24%	3.64%	22.91%	-	-
Horiz. %	80.06%	77.81%	76.81%	146.79%	127.38%	122.91%	100.00%	-
EPS	15.31	41.32	67.58	52.07	41.72	76.05	29.05	-10.11%
YoY %	-62.95%	-38.86%	29.79%	24.81%	-45.14%	161.79%	-	-
Horiz. %	52.70%	142.24%	232.63%	179.24%	143.61%	261.79%	100.00%	-
DPS	18.22	21.47	46.24	28.34	17.68	17.24	0.00	-
YoY %	-15.14%	-53.57%	63.16%	60.29%	2.55%	0.00%	-	-
Horiz. %	105.68%	124.54%	268.21%	164.39%	102.55%	100.00%	-	-
NAPS	1.7622	2.801	5.2986	4.428	3.766	3.7029	2.9751	-8.35%
YoY %	-37.09%	-47.14%	19.66%	17.58%	1.70%	24.46%	-	-
Horiz. %	59.23%	94.15%	178.10%	148.84%	126.58%	124.46%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	2.93	1.59	5.15	4.53	5.00	5.15	3.92	-
P/RPS	1.21	0.66	2.16	0.99	1.26	1.31	1.17	0.56%
YoY %	83.33%	-69.44%	118.18%	-21.43%	-3.82%	11.97%	-	-
Horiz. %	103.42%	56.41%	184.62%	84.62%	107.69%	111.97%	100.00%	-
P/EPS	17.44	3.44	6.78	7.70	10.59	5.84	11.14	7.74%
YoY %	406.98%	-49.26%	-11.95%	-27.29%	81.34%	-47.58%	-	-
Horiz. %	156.55%	30.88%	60.86%	69.12%	95.06%	52.42%	100.00%	-
EY	5.73	29.06	14.76	12.98	9.44	17.13	8.98	-7.20%
YoY %	-80.28%	96.88%	13.71%	37.50%	-44.89%	90.76%	-	-
Horiz. %	63.81%	323.61%	164.37%	144.54%	105.12%	190.76%	100.00%	-
DY	6.83	15.09	10.10	7.06	4.00	3.88	0.00	-
YoY %	-54.74%	49.41%	43.06%	76.50%	3.09%	0.00%	-	-
Horiz. %	176.03%	388.92%	260.31%	181.96%	103.09%	100.00%	-	-
P/NAPS	1.51	0.51	0.86	0.91	1.17	1.20	1.09	5.57%
YoY %	196.08%	-40.70%	-5.49%	-22.22%	-2.50%	10.09%	-	-
Horiz. %	138.53%	46.79%	78.90%	83.49%	107.34%	110.09%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	21/08/09	19/08/08	26/07/07	02/08/06	25/08/05	24/08/04	26/08/03	-
Price	3.05	1.75	5.10	4.47	5.50	5.05	3.95	-
P/RPS	1.26	0.73	2.14	0.98	1.38	1.29	1.18	1.09%
YoY %	72.60%	-65.89%	118.37%	-28.99%	6.98%	9.32%	-	-
Horiz. %	106.78%	61.86%	181.36%	83.05%	116.95%	109.32%	100.00%	-
P/EPS	18.15	3.79	6.71	7.60	11.65	5.73	11.22	8.33%
YoY %	378.89%	-43.52%	-11.71%	-34.76%	103.32%	-48.93%	-	-
Horiz. %	161.76%	33.78%	59.80%	67.74%	103.83%	51.07%	100.00%	-
EY	5.51	26.40	14.90	13.15	8.58	17.47	8.91	-7.69%
YoY %	-79.13%	77.18%	13.31%	53.26%	-50.89%	96.07%	-	-
Horiz. %	61.84%	296.30%	167.23%	147.59%	96.30%	196.07%	100.00%	-
DY	6.56	13.71	10.20	7.16	3.64	3.96	0.00	-
YoY %	-52.15%	34.41%	42.46%	96.70%	-8.08%	0.00%	-	-
Horiz. %	165.66%	346.21%	257.58%	180.81%	91.92%	100.00%	-	-
P/NAPS	1.58	0.56	0.86	0.89	1.29	1.18	1.10	6.21%
YoY %	182.14%	-34.88%	-3.37%	-31.01%	9.32%	7.27%	-	-
Horiz. %	143.64%	50.91%	78.18%	80.91%	117.27%	107.27%	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