[TM] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -96.5%
YoY- -94.66%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,383,847 2,148,199 2,124,883 2,105,415 2,005,958 4,181,202 3,787,560 -7.42%
PBT 299,288 227,274 352,587 91,322 109,248 846,703 842,098 -15.82%
Tax -40,654 -52,597 -101,651 -55,081 464,013 -203,086 -209,115 -23.86%
NP 258,634 174,677 250,936 36,241 573,261 643,617 632,983 -13.84%
-
NP to SH 250,628 163,305 242,943 27,737 519,705 595,712 545,695 -12.15%
-
Tax Rate 13.58% 23.14% 28.83% 60.32% -424.73% 23.99% 24.83% -
Total Cost 2,125,213 1,973,522 1,873,947 2,069,174 1,432,697 3,537,585 3,154,577 -6.36%
-
Net Worth 7,733,305 7,850,355 7,508,699 10,123,657 19,519,224 20,657,512 20,351,019 -14.88%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 7,733,305 7,850,355 7,508,699 10,123,657 19,519,224 20,657,512 20,351,019 -14.88%
NOSH 3,580,399 3,550,108 3,520,912 3,467,124 3,441,754 3,423,632 3,391,836 0.90%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.85% 8.13% 11.81% 1.72% 28.58% 15.39% 16.71% -
ROE 3.24% 2.08% 3.24% 0.27% 2.66% 2.88% 2.68% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 66.58 60.51 60.35 60.73 58.28 122.13 111.67 -8.25%
EPS 7.00 4.60 6.90 0.80 15.10 17.40 16.10 -12.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1599 2.2113 2.1326 2.9199 5.6713 6.0338 6.00 -15.64%
Adjusted Per Share Value based on latest NOSH - 3,467,124
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 62.13 55.99 55.38 54.87 52.28 108.97 98.71 -7.41%
EPS 6.53 4.26 6.33 0.72 13.54 15.53 14.22 -12.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0155 2.046 1.9569 2.6385 5.0872 5.3838 5.304 -14.88%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 5.32 4.04 3.44 1.76 5.30 5.00 4.68 -
P/RPS 7.99 6.68 5.70 2.90 9.09 4.09 4.19 11.34%
P/EPS 76.00 87.83 49.86 220.00 35.10 28.74 29.09 17.34%
EY 1.32 1.14 2.01 0.45 2.85 3.48 3.44 -14.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 1.83 1.61 0.60 0.93 0.83 0.78 21.07%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 25/05/11 27/05/10 21/05/09 22/05/08 07/05/07 15/05/06 -
Price 5.37 3.90 3.26 1.90 1.62 5.35 4.95 -
P/RPS 8.07 6.45 5.40 3.13 2.78 4.38 4.43 10.50%
P/EPS 76.71 84.78 47.25 237.50 10.73 30.75 30.77 16.42%
EY 1.30 1.18 2.12 0.42 9.32 3.25 3.25 -14.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 1.76 1.53 0.65 0.29 0.89 0.83 20.07%

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