[TM] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

26-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 46.25%

YoY- 70.44%

Quarter Report

TMB Financial Results.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	10,198,509	9,578,900	8,937,945	8,627,172	8,447,262	8,236,194	8,255,296	3.58%
YoY %	6.47%	7.17%	3.60%	2.13%	2.56%	-0.23%	-	-
Horiz. %	123.54%	116.03%	108.27%	104.50%	102.33%	99.77%	100.00%	-
PBT	981,818	964,484	1,028,726	1,367,229	890,626	133,317	956,904	0.42%
YoY %	1.80%	-6.24%	-24.76%	53.51%	568.05%	-86.07%	-	-
Horiz. %	102.60%	100.79%	107.51%	142.88%	93.07%	13.93%	100.00%	-
Tax	-58,041	273,194	-191,992	-261,840	-230,596	822,862	1,695,760	-
YoY %	-121.25%	242.29%	26.68%	-13.55%	-128.02%	-51.48%	-	-
Horiz. %	-3.42%	16.11%	-11.32%	-15.44%	-13.60%	48.52%	100.00%	-
NP	923,777	1,237,678	836,734	1,105,389	660,030	956,180	2,652,664	-16.10%
YoY %	-25.36%	47.92%	-24.30%	67.48%	-30.97%	-63.95%	-	-
Horiz. %	34.82%	46.66%	31.54%	41.67%	24.88%	36.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	890,624	1,200,646	790,225	1,074,421	630,368	836,078	2,606,973	-16.37%
YoY %	-25.82%	51.94%	-26.45%	70.44%	-24.60%	-67.93%	-	-
Horiz. %	34.16%	46.06%	30.31%	41.21%	24.18%	32.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.91%	-28.33%	18.66%	19.15%	25.89%	-617.22%	-177.21%	-
YoY %	120.86%	-251.82%	-2.56%	-26.03%	104.19%	-248.30%	-	-
Horiz. %	-3.34%	15.99%	-10.53%	-10.81%	-14.61%	348.30%	100.00%	-
Total Cost	9,274,732	8,341,221	8,101,210	7,521,782	7,787,232	7,280,014	5,602,632	8.75%
YoY %	11.19%	2.96%	7.70%	-3.41%	6.97%	29.94%	-	-
Horiz. %	165.54%	148.88%	144.60%	134.25%	138.99%	129.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,759,464	6,546,025	6,339,059	7,450,070	6,747,038	10,357,842	20,388,494	-16.79%
YoY %	3.26%	3.26%	-14.91%	10.42%	-34.86%	-49.20%	-	-
Horiz. %	33.15%	32.11%	31.09%	36.54%	33.09%	50.80%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	467,494	466,918	466,518	615,307	466,939	551,260	1,187,063	-14.37%
YoY %	0.12%	0.09%	-24.18%	31.77%	-15.30%	-53.56%	-	-
Horiz. %	39.38%	39.33%	39.30%	51.83%	39.34%	46.44%	100.00%	-
Div Payout %	52.49%	38.89%	59.04%	57.27%	74.07%	65.93%	45.53%	-
YoY %	34.97%	-34.13%	3.09%	-22.68%	12.35%	44.81%	-	-
Horiz. %	115.29%	85.42%	129.67%	125.79%	162.68%	144.81%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	6,759,464	6,546,025	6,339,059	7,450,070	6,747,038	10,357,842	20,388,494	-16.79%
YoY %	3.26%	3.26%	-14.91%	10.42%	-34.86%	-49.20%	-	-
Horiz. %	33.15%	32.11%	31.09%	36.54%	33.09%	50.80%	100.00%	-
NOSH	3,577,761	3,573,352	3,570,295	3,549,850	3,502,044	3,445,378	3,424,220	0.73%
YoY %	0.12%	0.09%	0.58%	1.37%	1.64%	0.62%	-	-
Horiz. %	104.48%	104.36%	104.27%	103.67%	102.27%	100.62%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	9.06%	12.92%	9.36%	12.81%	7.81%	11.61%	32.13%	-
YoY %	-29.88%	38.03%	-26.93%	64.02%	-32.73%	-63.87%	-	-
Horiz. %	28.20%	40.21%	29.13%	39.87%	24.31%	36.13%	100.00%	-
ROE	13.18%	18.34%	12.47%	14.42%	9.34%	8.07%	12.79%	-
YoY %	-28.14%	47.07%	-13.52%	54.39%	15.74%	-36.90%	-	-
Horiz. %	103.05%	143.39%	97.50%	112.74%	73.03%	63.10%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	285.05	268.06	250.34	243.03	241.21	239.05	241.09	2.82%
YoY %	6.34%	7.08%	3.01%	0.75%	0.90%	-0.85%	-	-
Horiz. %	118.23%	111.19%	103.84%	100.80%	100.05%	99.15%	100.00%	-
EPS	24.89	33.60	22.13	30.27	18.00	24.27	76.13	-16.98%
YoY %	-25.92%	51.83%	-26.89%	68.17%	-25.83%	-68.12%	-	-
Horiz. %	32.69%	44.14%	29.07%	39.76%	23.64%	31.88%	100.00%	-
DPS	13.07	13.07	13.07	17.33	13.33	16.00	34.67	-14.99%
YoY %	0.00%	0.00%	-24.58%	30.01%	-16.69%	-53.85%	-	-
Horiz. %	37.70%	37.70%	37.70%	49.99%	38.45%	46.15%	100.00%	-
NAPS	1.8893	1.8319	1.7755	2.0987	1.9266	3.0063	5.9542	-17.39%
YoY %	3.13%	3.18%	-15.40%	8.93%	-35.91%	-49.51%	-	-
Horiz. %	31.73%	30.77%	29.82%	35.25%	32.36%	50.49%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,564,951
RPS	265.75	249.60	232.90	224.80	220.11	214.61	215.11	3.58%
YoY %	6.47%	7.17%	3.60%	2.13%	2.56%	-0.23%	-	-
Horiz. %	123.54%	116.03%	108.27%	104.50%	102.32%	99.77%	100.00%	-
EPS	23.21	31.29	20.59	28.00	16.43	21.79	67.93	-16.37%
YoY %	-25.82%	51.97%	-26.46%	70.42%	-24.60%	-67.92%	-	-
Horiz. %	34.17%	46.06%	30.31%	41.22%	24.19%	32.08%	100.00%	-
DPS	12.18	12.17	12.16	16.03	12.17	14.36	30.93	-14.37%
YoY %	0.08%	0.08%	-24.14%	31.72%	-15.25%	-53.57%	-	-
Horiz. %	39.38%	39.35%	39.31%	51.83%	39.35%	46.43%	100.00%	-
NAPS	1.7613	1.7057	1.6518	1.9413	1.7581	2.699	5.3127	-16.79%
YoY %	3.26%	3.26%	-14.91%	10.42%	-34.86%	-49.20%	-	-
Horiz. %	33.15%	32.11%	31.09%	36.54%	33.09%	50.80%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	5.24	6.19	4.09	3.42	3.07	1.64	4.85	-
P/RPS	1.84	2.31	1.63	1.41	1.27	0.69	2.01	-1.46%
YoY %	-20.35%	41.72%	15.60%	11.02%	84.06%	-65.67%	-	-
Horiz. %	91.54%	114.93%	81.09%	70.15%	63.18%	34.33%	100.00%	-
P/EPS	21.05	18.42	18.48	11.30	17.06	6.76	6.37	22.02%
YoY %	14.28%	-0.32%	63.54%	-33.76%	152.37%	6.12%	-	-
Horiz. %	330.46%	289.17%	290.11%	177.39%	267.82%	106.12%	100.00%	-
EY	4.75	5.43	5.41	8.85	5.86	14.80	15.70	-18.05%
YoY %	-12.52%	0.37%	-38.87%	51.02%	-60.41%	-5.73%	-	-
Horiz. %	30.25%	34.59%	34.46%	56.37%	37.32%	94.27%	100.00%	-
DY	2.49	2.11	3.19	5.07	4.34	9.76	7.15	-16.10%
YoY %	18.01%	-33.86%	-37.08%	16.82%	-55.53%	36.50%	-	-
Horiz. %	34.83%	29.51%	44.62%	70.91%	60.70%	136.50%	100.00%	-
P/NAPS	2.77	3.38	2.30	1.63	1.59	0.55	0.81	22.72%
YoY %	-18.05%	46.96%	41.10%	2.52%	189.09%	-32.10%	-	-
Horiz. %	341.98%	417.28%	283.95%	201.23%	196.30%	67.90%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/11/13	30/11/12	24/11/11	26/11/10	20/11/09	11/11/08	07/11/07	-
Price	5.14	5.47	4.44	3.35	3.02	1.65	5.15	-
P/RPS	1.80	2.04	1.77	1.38	1.25	0.69	2.14	-2.83%
YoY %	-11.76%	15.25%	28.26%	10.40%	81.16%	-67.76%	-	-
Horiz. %	84.11%	95.33%	82.71%	64.49%	58.41%	32.24%	100.00%	-
P/EPS	20.65	16.28	20.06	11.07	16.78	6.80	6.76	20.43%
YoY %	26.84%	-18.84%	81.21%	-34.03%	146.76%	0.59%	-	-
Horiz. %	305.47%	240.83%	296.75%	163.76%	248.22%	100.59%	100.00%	-
EY	4.84	6.14	4.98	9.03	5.96	14.71	14.78	-16.96%
YoY %	-21.17%	23.29%	-44.85%	51.51%	-59.48%	-0.47%	-	-
Horiz. %	32.75%	41.54%	33.69%	61.10%	40.32%	99.53%	100.00%	-
DY	2.54	2.39	2.94	5.17	4.42	9.70	6.73	-14.97%
YoY %	6.28%	-18.71%	-43.13%	16.97%	-54.43%	44.13%	-	-
Horiz. %	37.74%	35.51%	43.68%	76.82%	65.68%	144.13%	100.00%	-
P/NAPS	2.72	2.99	2.50	1.60	1.57	0.55	0.86	21.13%
YoY %	-9.03%	19.60%	56.25%	1.91%	185.45%	-36.05%	-	-
Horiz. %	316.28%	347.67%	290.70%	186.05%	182.56%	63.95%	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