[TM] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 199.39%
YoY- -72.18%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 2,447,196 2,320,623 2,272,544 2,497,771 2,104,481 4,407,757 3,754,017 -6.88%
PBT 229,606 334,770 253,618 253,815 200,992 871,500 -381,396 -
Tax 379,920 81,198 -75,363 -69,772 441,107 -226,008 -336,727 -
NP 609,526 415,968 178,255 184,043 642,099 645,492 -718,123 -
-
NP to SH 598,300 400,632 170,250 164,806 592,462 590,713 -701,275 -
-
Tax Rate -165.47% -24.25% 29.72% 27.49% -219.46% 25.93% - -
Total Cost 1,837,670 1,904,655 2,094,289 2,313,728 1,462,382 3,762,265 4,472,140 -13.77%
-
Net Worth 6,978,971 7,728,620 6,994,082 10,181,233 19,829,565 16,977,768 20,016,149 -16.09%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 351,098 468,596 461,093 489,267 2,996,755 1,018,666 846,950 -13.64%
Div Payout % 58.68% 116.96% 270.83% 296.88% 505.81% 172.45% 0.00% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 6,978,971 7,728,620 6,994,082 10,181,233 19,829,565 16,977,768 20,016,149 -16.09%
NOSH 3,582,634 3,577,071 3,546,874 3,433,458 3,444,546 3,395,553 3,387,801 0.93%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 24.91% 17.92% 7.84% 7.37% 30.51% 14.64% -19.13% -
ROE 8.57% 5.18% 2.43% 1.62% 2.99% 3.48% -3.50% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 68.31 64.87 64.07 72.75 61.10 129.81 110.81 -7.74%
EPS 16.70 11.20 4.80 4.80 17.20 17.40 -20.70 -
DPS 9.80 13.10 13.00 14.25 87.00 30.00 25.00 -14.44%
NAPS 1.948 2.1606 1.9719 2.9653 5.7568 5.00 5.9083 -16.87%
Adjusted Per Share Value based on latest NOSH - 3,433,458
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 63.78 60.48 59.23 65.10 54.85 114.88 97.84 -6.88%
EPS 15.59 10.44 4.44 4.30 15.44 15.40 -18.28 -
DPS 9.15 12.21 12.02 12.75 78.10 26.55 22.07 -13.64%
NAPS 1.8189 2.0143 1.8228 2.6535 5.168 4.4248 5.2167 -16.09%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 4.96 3.51 3.06 1.54 5.60 4.88 4.78 -
P/RPS 7.26 5.41 4.78 2.12 9.17 3.76 4.31 9.07%
P/EPS 29.70 31.34 63.75 32.08 32.56 28.05 -23.09 -
EY 3.37 3.19 1.57 3.12 3.07 3.56 -4.33 -
DY 1.98 3.73 4.25 9.25 15.54 6.15 5.23 -14.93%
P/NAPS 2.55 1.62 1.55 0.52 0.97 0.98 0.81 21.05%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 25/02/11 22/02/10 24/02/09 26/02/08 23/02/07 28/02/06 -
Price 5.08 3.85 3.35 1.67 5.70 5.45 4.95 -
P/RPS 7.44 5.93 5.23 2.30 9.33 4.20 4.47 8.85%
P/EPS 30.42 34.38 69.79 34.79 33.14 31.33 -23.91 -
EY 3.29 2.91 1.43 2.87 3.02 3.19 -4.18 -
DY 1.93 3.40 3.88 8.53 15.26 5.50 5.05 -14.80%
P/NAPS 2.61 1.78 1.70 0.56 0.99 1.09 0.84 20.78%

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