[TM] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 51.12%
YoY- 775.88%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 9,698,596 9,535,388 8,592,796 8,499,532 8,421,660 8,023,832 16,724,808 -8.67%
PBT 918,200 1,197,152 909,096 1,410,348 365,288 436,992 3,386,812 -19.53%
Tax -29,000 -162,616 -210,388 -406,604 -220,324 1,856,052 -812,344 -42.58%
NP 889,200 1,034,536 698,708 1,003,744 144,964 2,293,044 2,574,468 -16.22%
-
NP to SH 852,964 1,002,512 653,220 971,772 110,948 2,078,820 2,382,848 -15.72%
-
Tax Rate 3.16% 13.58% 23.14% 28.83% 60.32% -424.73% 23.99% -
Total Cost 8,809,396 8,500,852 7,894,088 7,495,788 8,276,696 5,730,788 14,150,340 -7.58%
-
Net Worth 7,099,923 7,733,305 7,850,355 7,508,699 10,123,657 19,519,224 20,657,512 -16.29%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 7,099,923 7,733,305 7,850,355 7,508,699 10,123,657 19,519,224 20,657,512 -16.29%
NOSH 3,577,869 3,580,399 3,550,108 3,520,912 3,467,124 3,441,754 3,423,632 0.73%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.17% 10.85% 8.13% 11.81% 1.72% 28.58% 15.39% -
ROE 12.01% 12.96% 8.32% 12.94% 1.10% 10.65% 11.54% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 271.07 266.32 242.04 241.40 242.90 233.13 488.51 -9.34%
EPS 23.84 28.00 18.40 27.60 3.20 60.40 69.60 -16.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9844 2.1599 2.2113 2.1326 2.9199 5.6713 6.0338 -16.90%
Adjusted Per Share Value based on latest NOSH - 3,520,912
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 252.77 248.51 223.95 221.52 219.49 209.12 435.89 -8.67%
EPS 22.23 26.13 17.02 25.33 2.89 54.18 62.10 -15.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8504 2.0155 2.046 1.9569 2.6385 5.0872 5.3838 -16.29%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 5.39 5.32 4.04 3.44 1.76 5.30 5.00 -
P/RPS 1.99 2.00 1.67 1.43 0.72 2.27 1.02 11.77%
P/EPS 22.61 19.00 21.96 12.46 55.00 8.77 7.18 21.04%
EY 4.42 5.26 4.55 8.02 1.82 11.40 13.92 -17.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.72 2.46 1.83 1.61 0.60 0.93 0.83 21.85%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 30/05/12 25/05/11 27/05/10 21/05/09 22/05/08 07/05/07 -
Price 5.47 5.37 3.90 3.26 1.90 1.62 5.35 -
P/RPS 2.02 2.02 1.61 1.35 0.78 0.69 1.10 10.65%
P/EPS 22.94 19.18 21.20 11.81 59.38 2.68 7.69 19.96%
EY 4.36 5.21 4.72 8.47 1.68 37.28 13.01 -16.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 2.49 1.76 1.53 0.65 0.29 0.89 20.73%

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