[TM] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

11-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- -20.91%

YoY- -67.93%

Quarter Report

TMB Financial Results.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Cumulative Result
Revenue	6,703,459	6,470,379	6,335,447	6,177,146	6,191,472	11,991,401	10,188,353	-6.73%
YoY %	3.60%	2.13%	2.56%	-0.23%	-48.37%	17.70%	-	-
Horiz. %	65.80%	63.51%	62.18%	60.63%	60.77%	117.70%	100.00%	-
PBT	771,545	1,025,422	667,970	99,988	717,678	2,261,731	1,965,699	-14.42%
YoY %	-24.76%	53.51%	568.05%	-86.07%	-68.27%	15.06%	-	-
Horiz. %	39.25%	52.17%	33.98%	5.09%	36.51%	115.06%	100.00%	-
Tax	-143,994	-196,380	-172,947	617,147	1,271,820	-604,909	-328,184	-12.82%
YoY %	26.68%	-13.55%	-128.02%	-51.48%	310.25%	-84.32%	-	-
Horiz. %	43.88%	59.84%	52.70%	-188.05%	-387.53%	184.32%	100.00%	-
NP	627,551	829,042	495,023	717,135	1,989,498	1,656,822	1,637,515	-14.76%
YoY %	-24.30%	67.48%	-30.97%	-63.95%	20.08%	1.18%	-	-
Horiz. %	38.32%	50.63%	30.23%	43.79%	121.49%	101.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	592,669	805,816	472,776	627,059	1,955,230	1,478,062	1,576,512	-15.03%
YoY %	-26.45%	70.44%	-24.60%	-67.93%	32.28%	-6.24%	-	-
Horiz. %	37.59%	51.11%	29.99%	39.78%	124.02%	93.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.66%	19.15%	25.89%	-617.22%	-177.21%	26.75%	16.70%	-
YoY %	-2.56%	-26.03%	104.19%	-248.30%	-762.47%	60.18%	-	-
Horiz. %	111.74%	114.67%	155.03%	-3,695.93%	-1,061.14%	160.18%	100.00%	-
Total Cost	6,075,908	5,641,337	5,840,424	5,460,011	4,201,974	10,334,579	8,550,838	-5.53%
YoY %	7.70%	-3.41%	6.97%	29.94%	-59.34%	20.86%	-	-
Horiz. %	71.06%	65.97%	68.30%	63.85%	49.14%	120.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,339,059	7,450,070	6,747,038	10,357,842	20,388,494	19,673,735	14,828,686	-13.20%
YoY %	-14.91%	10.42%	-34.86%	-49.20%	3.63%	32.67%	-	-
Horiz. %	42.75%	50.24%	45.50%	69.85%	137.49%	132.67%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	349,888	461,480	350,204	413,445	890,297	542,340	338,307	0.56%
YoY %	-24.18%	31.77%	-15.30%	-53.56%	64.16%	60.31%	-	-
Horiz. %	103.42%	136.41%	103.52%	122.21%	263.16%	160.31%	100.00%	-
Div Payout %	59.04%	57.27%	74.07%	65.93%	45.53%	36.69%	21.46%	-
YoY %	3.09%	-22.68%	12.35%	44.81%	24.09%	70.97%	-	-
Horiz. %	275.12%	266.87%	345.15%	307.22%	212.16%	170.97%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	6,339,059	7,450,070	6,747,038	10,357,842	20,388,494	19,673,735	14,828,686	-13.20%
YoY %	-14.91%	10.42%	-34.86%	-49.20%	3.63%	32.67%	-	-
Horiz. %	42.75%	50.24%	45.50%	69.85%	137.49%	132.67%	100.00%	-
NOSH	3,570,295	3,549,850	3,502,044	3,445,378	3,424,220	3,389,627	3,383,073	0.90%
YoY %	0.58%	1.37%	1.64%	0.62%	1.02%	0.19%	-	-
Horiz. %	105.53%	104.93%	103.52%	101.84%	101.22%	100.19%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	9.36%	12.81%	7.81%	11.61%	32.13%	13.82%	16.07%	-
YoY %	-26.93%	64.02%	-32.73%	-63.87%	132.49%	-14.00%	-	-
Horiz. %	58.25%	79.71%	48.60%	72.25%	199.94%	86.00%	100.00%	-
ROE	9.35%	10.82%	7.01%	6.05%	9.59%	7.51%	10.63%	-
YoY %	-13.59%	54.35%	15.87%	-36.91%	27.70%	-29.35%	-	-
Horiz. %	87.96%	101.79%	65.95%	56.91%	90.22%	70.65%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	187.76	182.27	180.91	179.29	180.81	353.77	301.16	-7.56%
YoY %	3.01%	0.75%	0.90%	-0.84%	-48.89%	17.47%	-	-
Horiz. %	62.35%	60.52%	60.07%	59.53%	60.04%	117.47%	100.00%	-
EPS	16.60	22.70	13.50	18.20	57.10	43.60	46.60	-15.79%
YoY %	-26.87%	68.15%	-25.82%	-68.13%	30.96%	-6.44%	-	-
Horiz. %	35.62%	48.71%	28.97%	39.06%	122.53%	93.56%	100.00%	-
DPS	9.80	13.00	10.00	12.00	26.00	16.00	10.00	-0.33%
YoY %	-24.62%	30.00%	-16.67%	-53.85%	62.50%	60.00%	-	-
Horiz. %	98.00%	130.00%	100.00%	120.00%	260.00%	160.00%	100.00%	-
NAPS	1.7755	2.0987	1.9266	3.0063	5.9542	5.8041	4.3832	-13.97%
YoY %	-15.40%	8.93%	-35.91%	-49.51%	2.59%	32.42%	-	-
Horiz. %	40.51%	47.88%	43.95%	68.59%	135.84%	132.42%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 3,454,499
RPS	174.67	168.60	165.08	160.96	161.33	312.46	265.48	-6.73%
YoY %	3.60%	2.13%	2.56%	-0.23%	-48.37%	17.70%	-	-
Horiz. %	65.79%	63.51%	62.18%	60.63%	60.77%	117.70%	100.00%	-
EPS	15.44	21.00	12.32	16.34	50.95	38.51	41.08	-15.04%
YoY %	-26.48%	70.45%	-24.60%	-67.93%	32.30%	-6.26%	-	-
Horiz. %	37.59%	51.12%	29.99%	39.78%	124.03%	93.74%	100.00%	-
DPS	9.12	12.02	9.13	10.77	23.20	14.13	8.82	0.55%
YoY %	-24.13%	31.65%	-15.23%	-53.58%	64.19%	60.20%	-	-
Horiz. %	103.40%	136.28%	103.51%	122.11%	263.04%	160.20%	100.00%	-
NAPS	1.6518	1.9413	1.7581	2.699	5.3127	5.1264	3.8639	-13.20%
YoY %	-14.91%	10.42%	-34.86%	-49.20%	3.63%	32.67%	-	-
Horiz. %	42.75%	50.24%	45.50%	69.85%	137.50%	132.67%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	4.09	3.42	3.07	1.64	4.85	4.57	5.20	-
P/RPS	2.18	1.88	1.70	0.91	2.68	1.29	1.73	3.92%
YoY %	15.96%	10.59%	86.81%	-66.04%	107.75%	-25.43%	-	-
Horiz. %	126.01%	108.67%	98.27%	52.60%	154.91%	74.57%	100.00%	-
P/EPS	24.64	15.07	22.74	9.01	8.49	10.48	11.16	14.10%
YoY %	63.50%	-33.73%	152.39%	6.12%	-18.99%	-6.09%	-	-
Horiz. %	220.79%	135.04%	203.76%	80.73%	76.08%	93.91%	100.00%	-
EY	4.06	6.64	4.40	11.10	11.77	9.54	8.96	-12.35%
YoY %	-38.86%	50.91%	-60.36%	-5.69%	23.38%	6.47%	-	-
Horiz. %	45.31%	74.11%	49.11%	123.88%	131.36%	106.47%	100.00%	-
DY	2.40	3.80	3.26	7.32	5.36	3.50	1.92	3.78%
YoY %	-36.84%	16.56%	-55.46%	36.57%	53.14%	82.29%	-	-
Horiz. %	125.00%	197.92%	169.79%	381.25%	279.17%	182.29%	100.00%	-
P/NAPS	2.30	1.63	1.59	0.55	0.81	0.79	1.19	11.60%
YoY %	41.10%	2.52%	189.09%	-32.10%	2.53%	-33.61%	-	-
Horiz. %	193.28%	136.97%	133.61%	46.22%	68.07%	66.39%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	24/11/11	26/11/10	20/11/09	11/11/08	07/11/07	28/11/06	29/11/05	-
Price	4.44	3.35	3.02	1.65	5.15	4.60	4.80	-
P/RPS	2.36	1.84	1.67	0.92	2.85	1.30	1.59	6.80%
YoY %	28.26%	10.18%	81.52%	-67.72%	119.23%	-18.24%	-	-
Horiz. %	148.43%	115.72%	105.03%	57.86%	179.25%	81.76%	100.00%	-
P/EPS	26.75	14.76	22.37	9.07	9.02	10.55	10.30	17.23%
YoY %	81.23%	-34.02%	146.64%	0.55%	-14.50%	2.43%	-	-
Horiz. %	259.71%	143.30%	217.18%	88.06%	87.57%	102.43%	100.00%	-
EY	3.74	6.78	4.47	11.03	11.09	9.48	9.71	-14.69%
YoY %	-44.84%	51.68%	-59.47%	-0.54%	16.98%	-2.37%	-	-
Horiz. %	38.52%	69.82%	46.04%	113.59%	114.21%	97.63%	100.00%	-
DY	2.21	3.88	3.31	7.27	5.05	3.48	2.08	1.01%
YoY %	-43.04%	17.22%	-54.47%	43.96%	45.11%	67.31%	-	-
Horiz. %	106.25%	186.54%	159.13%	349.52%	242.79%	167.31%	100.00%	-
P/NAPS	2.50	1.60	1.57	0.55	0.86	0.79	1.10	14.65%
YoY %	56.25%	1.91%	185.45%	-36.05%	8.86%	-28.18%	-	-
Horiz. %	227.27%	145.45%	142.73%	50.00%	78.18%	71.82%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

923

HLIND

HONG LEONG INDUSTRIES BHD

919

JCY

JCY INTERNATIONAL BERHAD

443

GENTING

GENTING BHD

376

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

321

DNEX

DAGANG NEXCHANGE BERHAD

279

UCHITEC

UCHI TECHNOLOGIES BHD

277

NOTION

NOTION VTEC BHD

254

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.06

+0.01

49,242,300

MAXLAND-WB

0.03

+0.025

27,239,600

HIAPTEK

0.44

+0.015

26,398,200

SNS

0.775

+0.02

23,811,300

TCS

0.185

+0.025

22,491,300

NOVAMSC

0.225

+0.01

19,252,700

YGL

0.265

+0.02

17,875,700

More active Stocks

NESTLE

122.90

+1.40

3,700

DLADY

36.50

+0.32

3,700

F&N

31.96

+0.18

23,600

AJI

15.66

+0.16

6,700

CANONE

3.11

+0.11

200

HUMEIND

3.45

+0.10

424,200

YTL

3.53

+0.08

1,446,800

NAIM

1.50

+0.08

1,205,400

DAYANG

2.71

+0.08

944,900

MSM

2.41

+0.08

548,700

More gainer Stocks

NIKKEI-HD

0.915

-0.275

80,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.12

-0.18

5,103,200

KUAISHO-C17

0.08

-0.12

58,800

NOTION

1.96

-0.09

10,865,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More