[TM] YoY TTM Result on 30-Jun-2007 [#2]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

26-Jul-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 11.68%

YoY- 120.38%

Quarter Report

TMB Financial Results.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	8,649,452	8,794,153	8,348,519	14,920,158	14,969,074	13,487,508	13,008,052	-6.57%
YoY %	-1.65%	5.34%	-44.05%	-0.33%	10.98%	3.69%	-	-
Horiz. %	66.49%	67.61%	64.18%	114.70%	115.08%	103.69%	100.00%	-
PBT	990,913	565,908	715,555	2,575,233	2,080,960	2,500,042	2,674,352	-15.24%
YoY %	75.10%	-20.91%	-72.21%	23.75%	-16.76%	-6.52%	-	-
Horiz. %	37.05%	21.16%	26.76%	96.29%	77.81%	93.48%	100.00%	-
Tax	-244,524	-225,353	1,419,446	-21,089	-882,300	-525,121	-382,117	-7.16%
YoY %	-8.51%	-115.88%	6,830.74%	97.61%	-68.02%	-37.42%	-	-
Horiz. %	63.99%	58.97%	-371.47%	5.52%	230.90%	137.42%	100.00%	-
NP	746,389	340,555	2,135,001	2,554,144	1,198,660	1,974,921	2,292,235	-17.04%
YoY %	119.17%	-84.05%	-16.41%	113.08%	-39.31%	-13.84%	-	-
Horiz. %	32.56%	14.86%	93.14%	111.43%	52.29%	86.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	716,648	292,695	2,043,852	2,366,366	1,073,751	1,954,788	2,292,235	-17.60%
YoY %	144.84%	-85.68%	-13.63%	120.38%	-45.07%	-14.72%	-	-
Horiz. %	31.26%	12.77%	89.16%	103.23%	46.84%	85.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.68%	39.82%	-198.37%	0.82%	42.40%	21.00%	14.29%	-
YoY %	-38.02%	120.07%	-24,291.46%	-98.07%	101.90%	46.96%	-	-
Horiz. %	172.71%	278.66%	-1,388.17%	5.74%	296.71%	146.96%	100.00%	-
Total Cost	7,903,063	8,453,598	6,213,518	12,366,014	13,770,414	11,512,587	10,715,817	-4.94%
YoY %	-6.51%	36.05%	-49.75%	-10.20%	19.61%	7.44%	-	-
Horiz. %	73.75%	78.89%	57.98%	115.40%	128.51%	107.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,358,912	6,768,885	10,829,288	20,376,960	16,902,481	14,408,436	14,347,411	-10.52%
YoY %	8.72%	-37.49%	-46.86%	20.56%	17.31%	0.43%	-	-
Horiz. %	51.29%	47.18%	75.48%	142.03%	117.81%	100.43%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	923,091	839,225	3,411,697	1,907,743	1,387,829	1,013,776	978,939	-0.97%
YoY %	9.99%	-75.40%	78.83%	37.46%	36.90%	3.56%	-	-
Horiz. %	94.30%	85.73%	348.51%	194.88%	141.77%	103.56%	100.00%	-
Div Payout %	128.81%	286.72%	166.92%	80.62%	129.25%	51.86%	42.71%	-
YoY %	-55.07%	71.77%	107.05%	-37.62%	149.23%	21.42%	-	-
Horiz. %	301.59%	671.32%	390.82%	188.76%	302.62%	121.42%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	7,358,912	6,768,885	10,829,288	20,376,960	16,902,481	14,408,436	14,347,411	-10.52%
YoY %	8.72%	-37.49%	-46.86%	20.56%	17.31%	0.43%	-	-
Horiz. %	51.29%	47.18%	75.48%	142.03%	117.81%	100.43%	100.00%	-
NOSH	3,553,828	3,499,578	3,457,848	3,419,526	3,380,496	3,382,023	3,340,880	1.03%
YoY %	1.55%	1.21%	1.12%	1.15%	-0.05%	1.23%	-	-
Horiz. %	106.37%	104.75%	103.50%	102.35%	101.19%	101.23%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	8.63%	3.87%	25.57%	17.12%	8.01%	14.64%	17.62%	-
YoY %	123.00%	-84.87%	49.36%	113.73%	-45.29%	-16.91%	-	-
Horiz. %	48.98%	21.96%	145.12%	97.16%	45.46%	83.09%	100.00%	-
ROE	9.74%	4.32%	18.87%	11.61%	6.35%	13.57%	15.98%	-
YoY %	125.46%	-77.11%	62.53%	82.83%	-53.21%	-15.08%	-	-
Horiz. %	60.95%	27.03%	118.09%	72.65%	39.74%	84.92%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	243.38	251.29	241.44	436.32	442.81	398.80	389.36	-7.52%
YoY %	-3.15%	4.08%	-44.66%	-1.47%	11.04%	2.42%	-	-
Horiz. %	62.51%	64.54%	62.01%	112.06%	113.73%	102.42%	100.00%	-
EPS	20.17	8.36	59.11	69.20	31.76	57.80	68.61	-18.44%
YoY %	141.27%	-85.86%	-14.58%	117.88%	-45.05%	-15.76%	-	-
Horiz. %	29.40%	12.18%	86.15%	100.86%	46.29%	84.24%	100.00%	-
DPS	26.00	24.25	99.00	56.00	41.00	30.00	29.30	-1.97%
YoY %	7.22%	-75.51%	76.79%	36.59%	36.67%	2.39%	-	-
Horiz. %	88.74%	82.76%	337.88%	191.13%	139.93%	102.39%	100.00%	-
NAPS	2.0707	1.9342	3.1318	5.959	5.00	4.2603	4.2945	-11.44%
YoY %	7.06%	-38.24%	-47.44%	19.18%	17.36%	-0.80%	-	-
Horiz. %	48.22%	45.04%	72.93%	138.76%	116.43%	99.20%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 3,419,526
RPS	225.38	229.15	217.54	388.78	390.05	351.45	338.95	-6.57%
YoY %	-1.65%	5.34%	-44.05%	-0.33%	10.98%	3.69%	-	-
Horiz. %	66.49%	67.61%	64.18%	114.70%	115.08%	103.69%	100.00%	-
EPS	18.67	7.63	53.26	61.66	27.98	50.94	59.73	-17.61%
YoY %	144.69%	-85.67%	-13.62%	120.37%	-45.07%	-14.72%	-	-
Horiz. %	31.26%	12.77%	89.17%	103.23%	46.84%	85.28%	100.00%	-
DPS	24.05	21.87	88.90	49.71	36.16	26.42	25.51	-0.97%
YoY %	9.97%	-75.40%	78.84%	37.47%	36.87%	3.57%	-	-
Horiz. %	94.28%	85.73%	348.49%	194.86%	141.75%	103.57%	100.00%	-
NAPS	1.9175	1.7638	2.8218	5.3097	4.4043	3.7544	3.7385	-10.52%
YoY %	8.71%	-37.49%	-46.86%	20.56%	17.31%	0.43%	-	-
Horiz. %	51.29%	47.18%	75.48%	142.03%	117.81%	100.43%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	3.35	2.93	1.59	5.15	4.53	5.00	5.15	-
P/RPS	1.38	1.17	0.66	1.18	1.02	1.25	1.32	0.74%
YoY %	17.95%	77.27%	-44.07%	15.69%	-18.40%	-5.30%	-	-
Horiz. %	104.55%	88.64%	50.00%	89.39%	77.27%	94.70%	100.00%	-
P/EPS	16.61	35.03	2.69	7.44	14.26	8.65	7.51	14.13%
YoY %	-52.58%	1,202.23%	-63.84%	-47.83%	64.86%	15.18%	-	-
Horiz. %	221.17%	466.44%	35.82%	99.07%	189.88%	115.18%	100.00%	-
EY	6.02	2.85	37.17	13.44	7.01	11.56	13.32	-12.39%
YoY %	111.23%	-92.33%	176.56%	91.73%	-39.36%	-13.21%	-	-
Horiz. %	45.20%	21.40%	279.05%	100.90%	52.63%	86.79%	100.00%	-
DY	7.76	8.28	62.26	10.87	9.05	6.00	5.69	5.30%
YoY %	-6.28%	-86.70%	472.77%	20.11%	50.83%	5.45%	-	-
Horiz. %	136.38%	145.52%	1,094.20%	191.04%	159.05%	105.45%	100.00%	-
P/NAPS	1.62	1.51	0.51	0.86	0.91	1.17	1.20	5.12%
YoY %	7.28%	196.08%	-40.70%	-5.49%	-22.22%	-2.50%	-	-
Horiz. %	135.00%	125.83%	42.50%	71.67%	75.83%	97.50%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	21/08/09	19/08/08	26/07/07	02/08/06	25/08/05	24/08/04	-
Price	3.58	3.05	1.75	5.10	4.47	5.50	5.05	-
P/RPS	1.47	1.21	0.72	1.17	1.01	1.38	1.30	2.06%
YoY %	21.49%	68.06%	-38.46%	15.84%	-26.81%	6.15%	-	-
Horiz. %	113.08%	93.08%	55.38%	90.00%	77.69%	106.15%	100.00%	-
P/EPS	17.75	36.47	2.96	7.37	14.07	9.52	7.36	15.79%
YoY %	-51.33%	1,132.09%	-59.84%	-47.62%	47.79%	29.35%	-	-
Horiz. %	241.17%	495.52%	40.22%	100.14%	191.17%	129.35%	100.00%	-
EY	5.63	2.74	33.78	13.57	7.11	10.51	13.59	-13.65%
YoY %	105.47%	-91.89%	148.93%	90.86%	-32.35%	-22.66%	-	-
Horiz. %	41.43%	20.16%	248.57%	99.85%	52.32%	77.34%	100.00%	-
DY	7.26	7.95	56.57	10.98	9.17	5.45	5.80	3.81%
YoY %	-8.68%	-85.95%	415.21%	19.74%	68.26%	-6.03%	-	-
Horiz. %	125.17%	137.07%	975.34%	189.31%	158.10%	93.97%	100.00%	-
P/NAPS	1.73	1.58	0.56	0.86	0.89	1.29	1.18	6.58%
YoY %	9.49%	182.14%	-34.88%	-3.37%	-31.01%	9.32%	-	-
Horiz. %	146.61%	133.90%	47.46%	72.88%	75.42%	109.32%	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