[TM] YoY 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- -32.67%
YoY- 207.99%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,375,384 2,321,706 2,194,558 2,101,087 2,062,022 2,128,914 4,227,458 -9.15%
PBT 238,483 337,096 505,888 217,761 -138,116 276,459 730,375 -17.00%
Tax 72,661 -21,258 -59,281 -32,062 -14,696 346,496 -188,265 -
NP 311,144 315,838 446,607 185,699 -152,812 622,955 542,110 -8.83%
-
NP to SH 301,407 302,125 438,489 179,071 -165,816 658,515 478,938 -7.42%
-
Tax Rate -30.47% 6.31% 11.72% 14.72% - -125.33% 25.78% -
Total Cost 2,064,240 2,005,868 1,747,951 1,915,388 2,214,834 1,505,959 3,685,348 -9.20%
-
Net Worth 6,573,184 6,385,987 7,481,763 6,764,670 10,385,262 20,421,508 19,708,067 -16.70%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 6,573,184 6,385,987 7,481,763 6,764,670 10,385,262 20,421,508 19,708,067 -16.70%
NOSH 3,588,178 3,596,726 3,564,951 3,511,196 3,454,499 3,429,765 3,395,542 0.92%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.10% 13.60% 20.35% 8.84% -7.41% 29.26% 12.82% -
ROE 4.59% 4.73% 5.86% 2.65% -1.60% 3.22% 2.43% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 66.20 64.55 61.56 59.84 59.69 62.07 124.50 -9.98%
EPS 8.40 8.40 12.30 5.10 -4.80 19.20 14.10 -8.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8319 1.7755 2.0987 1.9266 3.0063 5.9542 5.8041 -17.47%
Adjusted Per Share Value based on latest NOSH - 3,511,196
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 61.90 60.50 57.18 54.75 53.73 55.47 110.16 -9.15%
EPS 7.85 7.87 11.43 4.67 -4.32 17.16 12.48 -7.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7128 1.664 1.9495 1.7627 2.7061 5.3213 5.1354 -16.70%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
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 9.35 6.34 5.56 5.13 2.75 7.81 3.67 16.85%
P/EPS 73.69 48.69 27.80 60.20 -34.17 25.26 32.40 14.66%
EY 1.36 2.05 3.60 1.66 -2.93 3.96 3.09 -12.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 2.30 1.63 1.59 0.55 0.81 0.79 27.38%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
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 8.26 6.88 5.44 5.05 2.76 8.30 3.69 14.35%
P/EPS 65.12 52.86 27.24 59.22 -34.37 26.82 32.61 12.20%
EY 1.54 1.89 3.67 1.69 -2.91 3.73 3.07 -10.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.99 2.50 1.60 1.57 0.55 0.86 0.79 24.81%

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