[TM] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -18.4%
YoY- -12.76%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 8,592,796 8,499,532 8,421,660 8,023,832 16,724,808 15,150,240 13,659,548 -7.43%
PBT 909,096 1,410,348 365,288 436,992 3,386,812 3,368,392 2,131,712 -13.23%
Tax -210,388 -406,604 -220,324 1,856,052 -812,344 -836,460 -633,812 -16.78%
NP 698,708 1,003,744 144,964 2,293,044 2,574,468 2,531,932 1,497,900 -11.93%
-
NP to SH 653,220 971,772 110,948 2,078,820 2,382,848 2,182,780 1,497,900 -12.91%
-
Tax Rate 23.14% 28.83% 60.32% -424.73% 23.99% 24.83% 29.73% -
Total Cost 7,894,088 7,495,788 8,276,696 5,730,788 14,150,340 12,618,308 12,161,648 -6.94%
-
Net Worth 7,850,355 7,508,699 10,123,657 19,519,224 20,657,512 20,351,019 14,804,919 -10.02%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 7,850,355 7,508,699 10,123,657 19,519,224 20,657,512 20,351,019 14,804,919 -10.02%
NOSH 3,550,108 3,520,912 3,467,124 3,441,754 3,423,632 3,391,836 3,373,648 0.85%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 8.13% 11.81% 1.72% 28.58% 15.39% 16.71% 10.97% -
ROE 8.32% 12.94% 1.10% 10.65% 11.54% 10.73% 10.12% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 242.04 241.40 242.90 233.13 488.51 446.67 404.89 -8.21%
EPS 18.40 27.60 3.20 60.40 69.60 64.40 44.40 -13.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2113 2.1326 2.9199 5.6713 6.0338 6.00 4.3884 -10.79%
Adjusted Per Share Value based on latest NOSH - 3,441,754
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 223.95 221.52 219.49 209.12 435.89 394.85 356.00 -7.43%
EPS 17.02 25.33 2.89 54.18 62.10 56.89 39.04 -12.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.046 1.9569 2.6385 5.0872 5.3838 5.304 3.8585 -10.02%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 4.04 3.44 1.76 5.30 5.00 4.68 4.88 -
P/RPS 1.67 1.43 0.72 2.27 1.02 1.05 1.21 5.51%
P/EPS 21.96 12.46 55.00 8.77 7.18 7.27 10.99 12.22%
EY 4.55 8.02 1.82 11.40 13.92 13.75 9.10 -10.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.61 0.60 0.93 0.83 0.78 1.11 8.68%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 27/05/10 21/05/09 22/05/08 07/05/07 15/05/06 31/05/05 -
Price 3.90 3.26 1.90 1.62 5.35 4.95 4.90 -
P/RPS 1.61 1.35 0.78 0.69 1.10 1.11 1.21 4.87%
P/EPS 21.20 11.81 59.38 2.68 7.69 7.69 11.04 11.48%
EY 4.72 8.47 1.68 37.28 13.01 13.00 9.06 -10.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.53 0.65 0.29 0.89 0.83 1.12 7.82%

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