[TM] YoY Quarter Result on 30-Jun-2009 [#2]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

21-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 858.89%

YoY- -2.64%

Quarter Report

TMB Financial Results June 2009.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	2,424,944	2,233,554	2,150,938	2,128,945	2,109,166	2,103,741	3,976,383	-7.90%
YoY %	8.57%	3.84%	1.03%	0.94%	0.26%	-47.09%	-	-
Horiz. %	60.98%	56.17%	54.09%	53.54%	53.04%	52.91%	100.00%	-
PBT	185,592	207,175	166,947	358,887	128,856	126,655	689,258	-19.62%
YoY %	-10.42%	24.10%	-53.48%	178.52%	1.74%	-81.62%	-	-
Horiz. %	26.93%	30.06%	24.22%	52.07%	18.69%	18.38%	100.00%	-
Tax	172,889	-70,139	-35,448	-85,804	167,830	596,270	-207,529	-
YoY %	346.49%	-97.86%	58.69%	-151.13%	-71.85%	387.32%	-	-
Horiz. %	-83.31%	33.80%	17.08%	41.35%	-80.87%	-287.32%	100.00%	-
NP	358,481	137,036	131,499	273,083	296,686	722,925	481,729	-4.80%
YoY %	161.60%	4.21%	-51.85%	-7.96%	-58.96%	50.07%	-	-
Horiz. %	74.42%	28.45%	27.30%	56.69%	61.59%	150.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	348,450	127,239	124,384	265,968	273,170	701,003	453,429	-4.29%
YoY %	173.85%	2.30%	-53.23%	-2.64%	-61.03%	54.60%	-	-
Horiz. %	76.85%	28.06%	27.43%	58.66%	60.25%	154.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-93.16%	33.85%	21.23%	23.91%	-130.25%	-470.78%	30.11%	-
YoY %	-375.21%	59.44%	-11.21%	118.36%	72.33%	-1,663.53%	-	-
Horiz. %	-309.40%	112.42%	70.51%	79.41%	-432.58%	-1,563.53%	100.00%	-
Total Cost	2,066,463	2,096,518	2,019,439	1,855,862	1,812,480	1,380,816	3,494,654	-8.37%
YoY %	-1.43%	3.82%	8.81%	2.39%	31.26%	-60.49%	-	-
Horiz. %	59.13%	59.99%	57.79%	53.11%	51.86%	39.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,758,221	6,593,454	7,358,912	6,768,885	10,829,288	20,376,960	16,902,481	-12.16%
YoY %	17.67%	-10.40%	8.72%	-37.49%	-46.86%	20.56%	-	-
Horiz. %	45.90%	39.01%	43.54%	40.05%	64.07%	120.56%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	352,042	346,372	461,997	349,957	414,941	889,076	540,879	-6.90%
YoY %	1.64%	-25.03%	32.02%	-15.66%	-53.33%	64.38%	-	-
Horiz. %	65.09%	64.04%	85.42%	64.70%	76.72%	164.38%	100.00%	-
Div Payout %	101.03%	272.22%	371.43%	131.58%	151.90%	126.83%	119.29%	-
YoY %	-62.89%	-26.71%	182.28%	-13.38%	19.77%	6.32%	-	-
Horiz. %	84.69%	228.20%	311.37%	110.30%	127.34%	106.32%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	7,758,221	6,593,454	7,358,912	6,768,885	10,829,288	20,376,960	16,902,481	-12.16%
YoY %	17.67%	-10.40%	8.72%	-37.49%	-46.86%	20.56%	-	-
Horiz. %	45.90%	39.01%	43.54%	40.05%	64.07%	120.56%	100.00%	-
NOSH	3,592,268	3,534,416	3,553,828	3,499,578	3,457,848	3,419,526	3,380,496	1.01%
YoY %	1.64%	-0.55%	1.55%	1.21%	1.12%	1.15%	-	-
Horiz. %	106.26%	104.55%	105.13%	103.52%	102.29%	101.15%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	14.78%	6.14%	6.11%	12.83%	14.07%	34.36%	12.11%	-
YoY %	140.72%	0.49%	-52.38%	-8.81%	-59.05%	183.73%	-	-
Horiz. %	122.05%	50.70%	50.45%	105.95%	116.18%	283.73%	100.00%	-
ROE	4.49%	1.93%	1.69%	3.93%	2.52%	3.44%	2.68%	-
YoY %	132.64%	14.20%	-57.00%	55.95%	-26.74%	28.36%	-	-
Horiz. %	167.54%	72.01%	63.06%	146.64%	94.03%	128.36%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	67.50	63.19	60.52	60.83	61.00	61.52	117.63	-8.83%
YoY %	6.82%	4.41%	-0.51%	-0.28%	-0.85%	-47.70%	-	-
Horiz. %	57.38%	53.72%	51.45%	51.71%	51.86%	52.30%	100.00%	-
EPS	9.70	3.60	3.50	7.60	7.90	20.50	13.40	-5.23%
YoY %	169.44%	2.86%	-53.95%	-3.80%	-61.46%	52.99%	-	-
Horiz. %	72.39%	26.87%	26.12%	56.72%	58.96%	152.99%	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	2.1597	1.8655	2.0707	1.9342	3.1318	5.959	5.00	-13.04%
YoY %	15.77%	-9.91%	7.06%	-38.24%	-47.44%	19.18%	-	-
Horiz. %	43.19%	37.31%	41.41%	38.68%	62.64%	119.18%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,499,578
RPS	63.19	58.20	56.05	55.47	54.96	54.82	103.61	-7.90%
YoY %	8.57%	3.84%	1.05%	0.93%	0.26%	-47.09%	-	-
Horiz. %	60.99%	56.17%	54.10%	53.54%	53.05%	52.91%	100.00%	-
EPS	9.08	3.32	3.24	6.93	7.12	18.27	11.82	-4.29%
YoY %	173.49%	2.47%	-53.25%	-2.67%	-61.03%	54.57%	-	-
Horiz. %	76.82%	28.09%	27.41%	58.63%	60.24%	154.57%	100.00%	-
DPS	9.17	9.03	12.04	9.12	10.81	23.17	14.09	-6.90%
YoY %	1.55%	-25.00%	32.02%	-15.63%	-53.34%	64.44%	-	-
Horiz. %	65.08%	64.09%	85.45%	64.73%	76.72%	164.44%	100.00%	-
NAPS	2.0216	1.7181	1.9175	1.7638	2.8218	5.3097	4.4043	-12.16%
YoY %	17.66%	-10.40%	8.71%	-37.49%	-46.86%	20.56%	-	-
Horiz. %	45.90%	39.01%	43.54%	40.05%	64.07%	120.56%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	5.65	3.95	3.35	2.93	1.59	5.15	4.53	-
P/RPS	8.37	6.25	5.53	4.82	2.61	8.37	3.85	13.80%
YoY %	33.92%	13.02%	14.73%	84.67%	-68.82%	117.40%	-	-
Horiz. %	217.40%	162.34%	143.64%	125.19%	67.79%	217.40%	100.00%	-
P/EPS	58.25	109.72	95.71	38.55	20.13	25.12	33.77	9.50%
YoY %	-46.91%	14.64%	148.27%	91.51%	-19.86%	-25.61%	-	-
Horiz. %	172.49%	324.90%	283.42%	114.15%	59.61%	74.39%	100.00%	-
EY	1.72	0.91	1.04	2.59	4.97	3.98	2.96	-8.64%
YoY %	89.01%	-12.50%	-59.85%	-47.89%	24.87%	34.46%	-	-
Horiz. %	58.11%	30.74%	35.14%	87.50%	167.91%	134.46%	100.00%	-
DY	1.73	2.48	3.88	3.41	7.55	5.05	3.53	-11.19%
YoY %	-30.24%	-36.08%	13.78%	-54.83%	49.50%	43.06%	-	-
Horiz. %	49.01%	70.25%	109.92%	96.60%	213.88%	143.06%	100.00%	-
P/NAPS	2.62	2.12	1.62	1.51	0.51	0.86	0.91	19.25%
YoY %	23.58%	30.86%	7.28%	196.08%	-40.70%	-5.49%	-	-
Horiz. %	287.91%	232.97%	178.02%	165.93%	56.04%	94.51%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	24/08/11	23/08/10	21/08/09	19/08/08	26/07/07	02/08/06	-
Price	5.99	4.18	3.58	3.05	1.75	5.10	4.47	-
P/RPS	8.87	6.61	5.91	5.01	2.87	8.29	3.80	15.15%
YoY %	34.19%	11.84%	17.96%	74.56%	-65.38%	118.16%	-	-
Horiz. %	233.42%	173.95%	155.53%	131.84%	75.53%	218.16%	100.00%	-
P/EPS	61.75	116.11	102.29	40.13	22.15	24.88	33.33	10.81%
YoY %	-46.82%	13.51%	154.90%	81.17%	-10.97%	-25.35%	-	-
Horiz. %	185.27%	348.36%	306.90%	120.40%	66.46%	74.65%	100.00%	-
EY	1.62	0.86	0.98	2.49	4.51	4.02	3.00	-9.75%
YoY %	88.37%	-12.24%	-60.64%	-44.79%	12.19%	34.00%	-	-
Horiz. %	54.00%	28.67%	32.67%	83.00%	150.33%	134.00%	100.00%	-
DY	1.64	2.34	3.63	3.28	6.86	5.10	3.58	-12.18%
YoY %	-29.91%	-35.54%	10.67%	-52.19%	34.51%	42.46%	-	-
Horiz. %	45.81%	65.36%	101.40%	91.62%	191.62%	142.46%	100.00%	-
P/NAPS	2.77	2.24	1.73	1.58	0.56	0.86	0.89	20.81%
YoY %	23.66%	29.48%	9.49%	182.14%	-34.88%	-3.37%	-	-
Horiz. %	311.24%	251.69%	194.38%	177.53%	62.92%	96.63%	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