[TM] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
07-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -6.06%
YoY- 37.49%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 2,194,558 2,101,087 2,062,022 2,128,914 4,227,458 3,451,114 3,285,164 -6.49%
PBT 505,888 217,761 -138,116 276,459 730,375 931,000 521,570 -0.50%
Tax -59,281 -32,062 -14,696 346,496 -188,265 -128,929 -191,592 -17.75%
NP 446,607 185,699 -152,812 622,955 542,110 802,071 329,978 5.17%
-
NP to SH 438,489 179,071 -165,816 658,515 478,938 775,902 329,978 4.85%
-
Tax Rate 11.72% 14.72% - -125.33% 25.78% 13.85% 36.73% -
Total Cost 1,747,951 1,915,388 2,214,834 1,505,959 3,685,348 2,649,043 2,955,186 -8.37%
-
Net Worth 7,481,763 6,764,670 10,385,262 20,421,508 19,708,067 14,851,239 14,483,340 -10.42%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 7,481,763 6,764,670 10,385,262 20,421,508 19,708,067 14,851,239 14,483,340 -10.42%
NOSH 3,564,951 3,511,196 3,454,499 3,429,765 3,395,542 3,388,218 3,367,122 0.95%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 20.35% 8.84% -7.41% 29.26% 12.82% 23.24% 10.04% -
ROE 5.86% 2.65% -1.60% 3.22% 2.43% 5.22% 2.28% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 61.56 59.84 59.69 62.07 124.50 101.86 97.57 -7.38%
EPS 12.30 5.10 -4.80 19.20 14.10 22.90 9.80 3.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0987 1.9266 3.0063 5.9542 5.8041 4.3832 4.3014 -11.26%
Adjusted Per Share Value based on latest NOSH - 3,429,765
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 57.20 54.76 53.74 55.48 110.18 89.94 85.62 -6.49%
EPS 11.43 4.67 -4.32 17.16 12.48 20.22 8.60 4.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9499 1.763 2.7066 5.3223 5.1364 3.8706 3.7747 -10.42%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.42 3.07 1.64 4.85 4.57 5.20 5.60 -
P/RPS 5.56 5.13 2.75 7.81 3.67 5.11 5.74 -0.52%
P/EPS 27.80 60.20 -34.17 25.26 32.40 22.71 57.14 -11.31%
EY 3.60 1.66 -2.93 3.96 3.09 4.40 1.75 12.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.59 0.55 0.81 0.79 1.19 1.30 3.84%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 20/11/09 11/11/08 07/11/07 28/11/06 29/11/05 30/11/04 -
Price 3.35 3.02 1.65 5.15 4.60 4.80 6.00 -
P/RPS 5.44 5.05 2.76 8.30 3.69 4.71 6.15 -2.02%
P/EPS 27.24 59.22 -34.37 26.82 32.61 20.96 61.22 -12.61%
EY 3.67 1.69 -2.91 3.73 3.07 4.77 1.63 14.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.57 0.55 0.86 0.79 1.10 1.39 2.37%

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