[TM] YoY Quarter Result on 31-Dec-2009 [#4]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

22-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- -4.93%

YoY- 3.3%

Quarter Report

TMB ANNOUNCEMENT 2009.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Quarter Result
Revenue	2,809,362	2,447,196	2,320,623	2,272,544	2,497,771	2,104,481	4,407,757	-7.22%
YoY %	14.80%	5.45%	2.12%	-9.02%	18.69%	-52.26%	-	-
Horiz. %	63.74%	55.52%	52.65%	51.56%	56.67%	47.74%	100.00%	-
PBT	346,219	229,606	334,770	253,618	253,815	200,992	871,500	-14.24%
YoY %	50.79%	-31.41%	32.00%	-0.08%	26.28%	-76.94%	-	-
Horiz. %	39.73%	26.35%	38.41%	29.10%	29.12%	23.06%	100.00%	-
Tax	31,438	379,920	81,198	-75,363	-69,772	441,107	-226,008	-
YoY %	-91.73%	367.89%	207.74%	-8.01%	-115.82%	295.17%	-	-
Horiz. %	-13.91%	-168.10%	-35.93%	33.35%	30.87%	-195.17%	100.00%	-
NP	377,657	609,526	415,968	178,255	184,043	642,099	645,492	-8.53%
YoY %	-38.04%	46.53%	133.36%	-3.14%	-71.34%	-0.53%	-	-
Horiz. %	58.51%	94.43%	64.44%	27.62%	28.51%	99.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	363,246	598,300	400,632	170,250	164,806	592,462	590,713	-7.77%
YoY %	-39.29%	49.34%	135.32%	3.30%	-72.18%	0.30%	-	-
Horiz. %	61.49%	101.28%	67.82%	28.82%	27.90%	100.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-9.08%	-165.47%	-24.25%	29.72%	27.49%	-219.46%	25.93%	-
YoY %	94.51%	-582.35%	-181.59%	8.11%	112.53%	-946.36%	-	-
Horiz. %	-35.02%	-638.14%	-93.52%	114.62%	106.02%	-846.36%	100.00%	-
Total Cost	2,431,705	1,837,670	1,904,655	2,094,289	2,313,728	1,462,382	3,762,265	-7.00%
YoY %	32.33%	-3.52%	-9.05%	-9.48%	58.22%	-61.13%	-	-
Horiz. %	64.63%	48.84%	50.63%	55.67%	61.50%	38.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,863,568	6,978,971	7,728,620	6,994,082	10,181,233	19,829,565	16,977,768	-13.99%
YoY %	-1.65%	-9.70%	10.50%	-31.30%	-48.66%	16.80%	-	-
Horiz. %	40.43%	41.11%	45.52%	41.20%	59.97%	116.80%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Dividend
Div	434,470	351,098	468,596	461,093	489,267	2,996,755	1,018,666	-13.22%
YoY %	23.75%	-25.07%	1.63%	-5.76%	-83.67%	194.18%	-	-
Horiz. %	42.65%	34.47%	46.00%	45.26%	48.03%	294.18%	100.00%	-
Div Payout %	119.61%	58.68%	116.96%	270.83%	296.88%	505.81%	172.45%	-
YoY %	103.83%	-49.83%	-56.81%	-8.77%	-41.31%	193.31%	-	-
Horiz. %	69.36%	34.03%	67.82%	157.05%	172.15%	293.31%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Equity
Net Worth	6,863,568	6,978,971	7,728,620	6,994,082	10,181,233	19,829,565	16,977,768	-13.99%
YoY %	-1.65%	-9.70%	10.50%	-31.30%	-48.66%	16.80%	-	-
Horiz. %	40.43%	41.11%	45.52%	41.20%	59.97%	116.80%	100.00%	-
NOSH	3,561,235	3,582,634	3,577,071	3,546,874	3,433,458	3,444,546	3,395,553	0.79%
YoY %	-0.60%	0.16%	0.85%	3.30%	-0.32%	1.44%	-	-
Horiz. %	104.88%	105.51%	105.35%	104.46%	101.12%	101.44%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Ratio Analysis
NP Margin	13.44%	24.91%	17.92%	7.84%	7.37%	30.51%	14.64%	-
YoY %	-46.05%	39.01%	128.57%	6.38%	-75.84%	108.40%	-	-
Horiz. %	91.80%	170.15%	122.40%	53.55%	50.34%	208.40%	100.00%	-
ROE	5.29%	8.57%	5.18%	2.43%	1.62%	2.99%	3.48%	-
YoY %	-38.27%	65.44%	113.17%	50.00%	-45.82%	-14.08%	-	-
Horiz. %	152.01%	246.26%	148.85%	69.83%	46.55%	85.92%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Per Share
RPS	78.89	68.31	64.87	64.07	72.75	61.10	129.81	-7.95%
YoY %	15.49%	5.30%	1.25%	-11.93%	19.07%	-52.93%	-	-
Horiz. %	60.77%	52.62%	49.97%	49.36%	56.04%	47.07%	100.00%	-
EPS	10.20	16.70	11.20	4.80	4.80	17.20	17.40	-8.50%
YoY %	-38.92%	49.11%	133.33%	0.00%	-72.09%	-1.15%	-	-
Horiz. %	58.62%	95.98%	64.37%	27.59%	27.59%	98.85%	100.00%	-
DPS	12.20	9.80	13.10	13.00	14.25	87.00	30.00	-13.91%
YoY %	24.49%	-25.19%	0.77%	-8.77%	-83.62%	190.00%	-	-
Horiz. %	40.67%	32.67%	43.67%	43.33%	47.50%	290.00%	100.00%	-
NAPS	1.9273	1.948	2.1606	1.9719	2.9653	5.7568	5.00	-14.67%
YoY %	-1.06%	-9.84%	9.57%	-33.50%	-48.49%	15.14%	-	-
Horiz. %	38.55%	38.96%	43.21%	39.44%	59.31%	115.14%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,546,874
RPS	73.22	63.78	60.48	59.23	65.10	54.85	114.88	-7.22%
YoY %	14.80%	5.46%	2.11%	-9.02%	18.69%	-52.25%	-	-
Horiz. %	63.74%	55.52%	52.65%	51.56%	56.67%	47.75%	100.00%	-
EPS	9.47	15.59	10.44	4.44	4.30	15.44	15.40	-7.77%
YoY %	-39.26%	49.33%	135.14%	3.26%	-72.15%	0.26%	-	-
Horiz. %	61.49%	101.23%	67.79%	28.83%	27.92%	100.26%	100.00%	-
DPS	11.32	9.15	12.21	12.02	12.75	78.10	26.55	-13.23%
YoY %	23.72%	-25.06%	1.58%	-5.73%	-83.67%	194.16%	-	-
Horiz. %	42.64%	34.46%	45.99%	45.27%	48.02%	294.16%	100.00%	-
NAPS	1.7888	1.8189	2.0143	1.8228	2.6535	5.168	4.4248	-13.99%
YoY %	-1.65%	-9.70%	10.51%	-31.31%	-48.66%	16.80%	-	-
Horiz. %	40.43%	41.11%	45.52%	41.20%	59.97%	116.80%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	-
Price	6.04	4.96	3.51	3.06	1.54	5.60	4.88	-
P/RPS	7.66	7.26	5.41	4.78	2.12	9.17	3.76	12.57%
YoY %	5.51%	34.20%	13.18%	125.47%	-76.88%	143.88%	-	-
Horiz. %	203.72%	193.09%	143.88%	127.13%	56.38%	243.88%	100.00%	-
P/EPS	59.22	29.70	31.34	63.75	32.08	32.56	28.05	13.25%
YoY %	99.39%	-5.23%	-50.84%	98.72%	-1.47%	16.08%	-	-
Horiz. %	211.12%	105.88%	111.73%	227.27%	114.37%	116.08%	100.00%	-
EY	1.69	3.37	3.19	1.57	3.12	3.07	3.56	-11.66%
YoY %	-49.85%	5.64%	103.18%	-49.68%	1.63%	-13.76%	-	-
Horiz. %	47.47%	94.66%	89.61%	44.10%	87.64%	86.24%	100.00%	-
DY	2.02	1.98	3.73	4.25	9.25	15.54	6.15	-16.92%
YoY %	2.02%	-46.92%	-12.24%	-54.05%	-40.48%	152.68%	-	-
Horiz. %	32.85%	32.20%	60.65%	69.11%	150.41%	252.68%	100.00%	-
P/NAPS	3.13	2.55	1.62	1.55	0.52	0.97	0.98	21.33%
YoY %	22.75%	57.41%	4.52%	198.08%	-46.39%	-1.02%	-	-
Horiz. %	319.39%	260.20%	165.31%	158.16%	53.06%	98.98%	100.00%	-

	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	27/02/13	24/02/12	25/02/11	22/02/10	24/02/09	26/02/08	23/02/07	-
Price	5.32	5.08	3.85	3.35	1.67	5.70	5.45	-
P/RPS	6.74	7.44	5.93	5.23	2.30	9.33	4.20	8.19%
YoY %	-9.41%	25.46%	13.38%	127.39%	-75.35%	122.14%	-	-
Horiz. %	160.48%	177.14%	141.19%	124.52%	54.76%	222.14%	100.00%	-
P/EPS	52.16	30.42	34.38	69.79	34.79	33.14	31.33	8.85%
YoY %	71.47%	-11.52%	-50.74%	100.60%	4.98%	5.78%	-	-
Horiz. %	166.49%	97.10%	109.74%	222.76%	111.04%	105.78%	100.00%	-
EY	1.92	3.29	2.91	1.43	2.87	3.02	3.19	-8.10%
YoY %	-41.64%	13.06%	103.50%	-50.17%	-4.97%	-5.33%	-	-
Horiz. %	60.19%	103.13%	91.22%	44.83%	89.97%	94.67%	100.00%	-
DY	2.29	1.93	3.40	3.88	8.53	15.26	5.50	-13.57%
YoY %	18.65%	-43.24%	-12.37%	-54.51%	-44.10%	177.45%	-	-
Horiz. %	41.64%	35.09%	61.82%	70.55%	155.09%	277.45%	100.00%	-
P/NAPS	2.76	2.61	1.78	1.70	0.56	0.99	1.09	16.73%
YoY %	5.75%	46.63%	4.71%	203.57%	-43.43%	-9.17%	-	-
Horiz. %	253.21%	239.45%	163.30%	155.96%	51.38%	90.83%	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