[TM] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

20-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 60.97%

YoY- -24.6%

Quarter Report

TMB Financial Results Sept 2009.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Cumulative Result
Revenue	7,184,175	6,703,459	6,470,379	6,335,447	6,177,146	6,191,472	11,991,401	-8.17%
YoY %	7.17%	3.60%	2.13%	2.56%	-0.23%	-48.37%	-	-
Horiz. %	59.91%	55.90%	53.96%	52.83%	51.51%	51.63%	100.00%	-
PBT	723,363	771,545	1,025,422	667,970	99,988	717,678	2,261,731	-17.28%
YoY %	-6.24%	-24.76%	53.51%	568.05%	-86.07%	-68.27%	-	-
Horiz. %	31.98%	34.11%	45.34%	29.53%	4.42%	31.73%	100.00%	-
Tax	204,896	-143,994	-196,380	-172,947	617,147	1,271,820	-604,909	-
YoY %	242.29%	26.68%	-13.55%	-128.02%	-51.48%	310.25%	-	-
Horiz. %	-33.87%	23.80%	32.46%	28.59%	-102.02%	-210.25%	100.00%	-
NP	928,259	627,551	829,042	495,023	717,135	1,989,498	1,656,822	-9.19%
YoY %	47.92%	-24.30%	67.48%	-30.97%	-63.95%	20.08%	-	-
Horiz. %	56.03%	37.88%	50.04%	29.88%	43.28%	120.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	900,485	592,669	805,816	472,776	627,059	1,955,230	1,478,062	-7.92%
YoY %	51.94%	-26.45%	70.44%	-24.60%	-67.93%	32.28%	-	-
Horiz. %	60.92%	40.10%	54.52%	31.99%	42.42%	132.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-28.33%	18.66%	19.15%	25.89%	-617.22%	-177.21%	26.75%	-
YoY %	-251.82%	-2.56%	-26.03%	104.19%	-248.30%	-762.47%	-	-
Horiz. %	-105.91%	69.76%	71.59%	96.79%	-2,307.36%	-662.47%	100.00%	-
Total Cost	6,255,916	6,075,908	5,641,337	5,840,424	5,460,011	4,201,974	10,334,579	-8.01%
YoY %	2.96%	7.70%	-3.41%	6.97%	29.94%	-59.34%	-	-
Horiz. %	60.53%	58.79%	54.59%	56.51%	52.83%	40.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,546,025	6,339,059	7,450,070	6,747,038	10,357,842	20,388,494	19,673,735	-16.74%
YoY %	3.26%	-14.91%	10.42%	-34.86%	-49.20%	3.63%	-	-
Horiz. %	33.27%	32.22%	37.87%	34.29%	52.65%	103.63%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	350,188	349,888	461,480	350,204	413,445	890,297	542,340	-7.02%
YoY %	0.09%	-24.18%	31.77%	-15.30%	-53.56%	64.16%	-	-
Horiz. %	64.57%	64.51%	85.09%	64.57%	76.23%	164.16%	100.00%	-
Div Payout %	38.89%	59.04%	57.27%	74.07%	65.93%	45.53%	36.69%	-
YoY %	-34.13%	3.09%	-22.68%	12.35%	44.81%	24.09%	-	-
Horiz. %	106.00%	160.92%	156.09%	201.88%	179.69%	124.09%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	6,546,025	6,339,059	7,450,070	6,747,038	10,357,842	20,388,494	19,673,735	-16.74%
YoY %	3.26%	-14.91%	10.42%	-34.86%	-49.20%	3.63%	-	-
Horiz. %	33.27%	32.22%	37.87%	34.29%	52.65%	103.63%	100.00%	-
NOSH	3,573,353	3,570,295	3,549,850	3,502,044	3,445,378	3,424,220	3,389,627	0.88%
YoY %	0.09%	0.58%	1.37%	1.64%	0.62%	1.02%	-	-
Horiz. %	105.42%	105.33%	104.73%	103.32%	101.64%	101.02%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	12.92%	9.36%	12.81%	7.81%	11.61%	32.13%	13.82%	-
YoY %	38.03%	-26.93%	64.02%	-32.73%	-63.87%	132.49%	-	-
Horiz. %	93.49%	67.73%	92.69%	56.51%	84.01%	232.49%	100.00%	-
ROE	13.76%	9.35%	10.82%	7.01%	6.05%	9.59%	7.51%	-
YoY %	47.17%	-13.59%	54.35%	15.87%	-36.91%	27.70%	-	-
Horiz. %	183.22%	124.50%	144.07%	93.34%	80.56%	127.70%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	201.05	187.76	182.27	180.91	179.29	180.81	353.77	-8.98%
YoY %	7.08%	3.01%	0.75%	0.90%	-0.84%	-48.89%	-	-
Horiz. %	56.83%	53.07%	51.52%	51.14%	50.68%	51.11%	100.00%	-
EPS	25.20	16.60	22.70	13.50	18.20	57.10	43.60	-8.72%
YoY %	51.81%	-26.87%	68.15%	-25.82%	-68.13%	30.96%	-	-
Horiz. %	57.80%	38.07%	52.06%	30.96%	41.74%	130.96%	100.00%	-
DPS	9.80	9.80	13.00	10.00	12.00	26.00	16.00	-7.83%
YoY %	0.00%	-24.62%	30.00%	-16.67%	-53.85%	62.50%	-	-
Horiz. %	61.25%	61.25%	81.25%	62.50%	75.00%	162.50%	100.00%	-
NAPS	1.8319	1.7755	2.0987	1.9266	3.0063	5.9542	5.8041	-17.47%
YoY %	3.18%	-15.40%	8.93%	-35.91%	-49.51%	2.59%	-	-
Horiz. %	31.56%	30.59%	36.16%	33.19%	51.80%	102.59%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,511,196
RPS	187.20	174.67	168.60	165.08	160.96	161.33	312.46	-8.17%
YoY %	7.17%	3.60%	2.13%	2.56%	-0.23%	-48.37%	-	-
Horiz. %	59.91%	55.90%	53.96%	52.83%	51.51%	51.63%	100.00%	-
EPS	23.46	15.44	21.00	12.32	16.34	50.95	38.51	-7.92%
YoY %	51.94%	-26.48%	70.45%	-24.60%	-67.93%	32.30%	-	-
Horiz. %	60.92%	40.09%	54.53%	31.99%	42.43%	132.30%	100.00%	-
DPS	9.12	9.12	12.02	9.13	10.77	23.20	14.13	-7.03%
YoY %	0.00%	-24.13%	31.65%	-15.23%	-53.58%	64.19%	-	-
Horiz. %	64.54%	64.54%	85.07%	64.61%	76.22%	164.19%	100.00%	-
NAPS	1.7057	1.6518	1.9413	1.7581	2.699	5.3127	5.1264	-16.74%
YoY %	3.26%	-14.91%	10.42%	-34.86%	-49.20%	3.63%	-	-
Horiz. %	33.27%	32.22%	37.87%	34.30%	52.65%	103.63%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	6.19	4.09	3.42	3.07	1.64	4.85	4.57	-
P/RPS	3.08	2.18	1.88	1.70	0.91	2.68	1.29	15.59%
YoY %	41.28%	15.96%	10.59%	86.81%	-66.04%	107.75%	-	-
Horiz. %	238.76%	168.99%	145.74%	131.78%	70.54%	207.75%	100.00%	-
P/EPS	24.56	24.64	15.07	22.74	9.01	8.49	10.48	15.23%
YoY %	-0.32%	63.50%	-33.73%	152.39%	6.12%	-18.99%	-	-
Horiz. %	234.35%	235.11%	143.80%	216.98%	85.97%	81.01%	100.00%	-
EY	4.07	4.06	6.64	4.40	11.10	11.77	9.54	-13.22%
YoY %	0.25%	-38.86%	50.91%	-60.36%	-5.69%	23.38%	-	-
Horiz. %	42.66%	42.56%	69.60%	46.12%	116.35%	123.38%	100.00%	-
DY	1.58	2.40	3.80	3.26	7.32	5.36	3.50	-12.40%
YoY %	-34.17%	-36.84%	16.56%	-55.46%	36.57%	53.14%	-	-
Horiz. %	45.14%	68.57%	108.57%	93.14%	209.14%	153.14%	100.00%	-
P/NAPS	3.38	2.30	1.63	1.59	0.55	0.81	0.79	27.38%
YoY %	46.96%	41.10%	2.52%	189.09%	-32.10%	2.53%	-	-
Horiz. %	427.85%	291.14%	206.33%	201.27%	69.62%	102.53%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	30/11/12	24/11/11	26/11/10	20/11/09	11/11/08	07/11/07	28/11/06	-
Price	5.47	4.44	3.35	3.02	1.65	5.15	4.60	-
P/RPS	2.72	2.36	1.84	1.67	0.92	2.85	1.30	13.08%
YoY %	15.25%	28.26%	10.18%	81.52%	-67.72%	119.23%	-	-
Horiz. %	209.23%	181.54%	141.54%	128.46%	70.77%	219.23%	100.00%	-
P/EPS	21.71	26.75	14.76	22.37	9.07	9.02	10.55	12.76%
YoY %	-18.84%	81.23%	-34.02%	146.64%	0.55%	-14.50%	-	-
Horiz. %	205.78%	253.55%	139.91%	212.04%	85.97%	85.50%	100.00%	-
EY	4.61	3.74	6.78	4.47	11.03	11.09	9.48	-11.31%
YoY %	23.26%	-44.84%	51.68%	-59.47%	-0.54%	16.98%	-	-
Horiz. %	48.63%	39.45%	71.52%	47.15%	116.35%	116.98%	100.00%	-
DY	1.79	2.21	3.88	3.31	7.27	5.05	3.48	-10.47%
YoY %	-19.00%	-43.04%	17.22%	-54.47%	43.96%	45.11%	-	-
Horiz. %	51.44%	63.51%	111.49%	95.11%	208.91%	145.11%	100.00%	-
P/NAPS	2.99	2.50	1.60	1.57	0.55	0.86	0.79	24.81%
YoY %	19.60%	56.25%	1.91%	185.45%	-36.05%	8.86%	-	-
Horiz. %	378.48%	316.46%	202.53%	198.73%	69.62%	108.86%	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