[TM] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -8.63%
YoY- 135.32%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 2,979,797 2,809,362 2,447,196 2,320,623 2,272,544 2,497,771 2,104,481 5.96%
PBT 309,681 346,219 229,606 334,770 253,618 253,815 200,992 7.46%
Tax 45,302 31,438 379,920 81,198 -75,363 -69,772 441,107 -31.54%
NP 354,983 377,657 609,526 415,968 178,255 184,043 642,099 -9.39%
-
NP to SH 344,243 363,246 598,300 400,632 170,250 164,806 592,462 -8.64%
-
Tax Rate -14.63% -9.08% -165.47% -24.25% 29.72% 27.49% -219.46% -
Total Cost 2,624,814 2,431,705 1,837,670 1,904,655 2,094,289 2,313,728 1,462,382 10.23%
-
Net Worth 7,138,569 6,863,568 6,978,971 7,728,620 6,994,082 10,181,233 19,829,565 -15.64%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 583,280 434,470 351,098 468,596 461,093 489,267 2,996,755 -23.85%
Div Payout % 169.44% 119.61% 58.68% 116.96% 270.83% 296.88% 505.81% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 7,138,569 6,863,568 6,978,971 7,728,620 6,994,082 10,181,233 19,829,565 -15.64%
NOSH 3,578,409 3,561,235 3,582,634 3,577,071 3,546,874 3,433,458 3,444,546 0.63%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 11.91% 13.44% 24.91% 17.92% 7.84% 7.37% 30.51% -
ROE 4.82% 5.29% 8.57% 5.18% 2.43% 1.62% 2.99% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 83.27 78.89 68.31 64.87 64.07 72.75 61.10 5.29%
EPS 9.62 10.20 16.70 11.20 4.80 4.80 17.20 -9.22%
DPS 16.30 12.20 9.80 13.10 13.00 14.25 87.00 -24.33%
NAPS 1.9949 1.9273 1.948 2.1606 1.9719 2.9653 5.7568 -16.17%
Adjusted Per Share Value based on latest NOSH - 3,577,071
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 77.65 73.20 63.77 60.47 59.22 65.09 54.84 5.96%
EPS 8.97 9.47 15.59 10.44 4.44 4.29 15.44 -8.64%
DPS 15.20 11.32 9.15 12.21 12.01 12.75 78.09 -23.85%
NAPS 1.8601 1.7885 1.8185 2.0139 1.8225 2.6529 5.167 -15.64%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 5.55 6.04 4.96 3.51 3.06 1.54 5.60 -
P/RPS 6.66 7.66 7.26 5.41 4.78 2.12 9.17 -5.18%
P/EPS 57.69 59.22 29.70 31.34 63.75 32.08 32.56 9.99%
EY 1.73 1.69 3.37 3.19 1.57 3.12 3.07 -9.10%
DY 2.94 2.02 1.98 3.73 4.25 9.25 15.54 -24.21%
P/NAPS 2.78 3.13 2.55 1.62 1.55 0.52 0.97 19.16%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 24/02/12 25/02/11 22/02/10 24/02/09 26/02/08 -
Price 5.59 5.32 5.08 3.85 3.35 1.67 5.70 -
P/RPS 6.71 6.74 7.44 5.93 5.23 2.30 9.33 -5.34%
P/EPS 58.11 52.16 30.42 34.38 69.79 34.79 33.14 9.80%
EY 1.72 1.92 3.29 2.91 1.43 2.87 3.02 -8.94%
DY 2.92 2.29 1.93 3.40 3.88 8.53 15.26 -24.06%
P/NAPS 2.80 2.76 2.61 1.78 1.70 0.56 0.99 18.90%

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