[TM] YoY TTM 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- 117.83%

YoY- -47.72%

Quarter Report

TMB Financial Results Sept 2009.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	9,631,371	9,024,082	8,742,923	8,833,218	8,281,627	12,821,614	15,745,418	-7.85%
YoY %	6.73%	3.22%	-1.02%	6.66%	-35.41%	-18.57%	-	-
Horiz. %	61.17%	57.31%	55.53%	56.10%	52.60%	81.43%	100.00%	-
PBT	952,969	1,106,315	1,279,040	921,785	300,980	2,121,317	1,880,335	-10.69%
YoY %	-13.86%	-13.50%	38.76%	206.26%	-85.81%	12.82%	-	-
Horiz. %	50.68%	58.84%	68.02%	49.02%	16.01%	112.82%	100.00%	-
Tax	584,816	-62,796	-271,743	-242,719	1,058,254	513,672	-941,636	-
YoY %	1,031.29%	76.89%	-11.96%	-122.94%	106.02%	154.55%	-	-
Horiz. %	-62.11%	6.67%	28.86%	25.78%	-112.38%	-54.55%	100.00%	-
NP	1,537,785	1,043,519	1,007,297	679,066	1,359,234	2,634,989	938,699	8.56%
YoY %	47.37%	3.60%	48.34%	-50.04%	-48.42%	180.71%	-	-
Horiz. %	163.82%	111.17%	107.31%	72.34%	144.80%	280.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,498,785	993,301	976,066	637,582	1,219,521	2,545,943	776,787	11.56%
YoY %	50.89%	1.77%	53.09%	-47.72%	-52.10%	227.75%	-	-
Horiz. %	192.95%	127.87%	125.65%	82.08%	157.00%	327.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-61.37%	5.68%	21.25%	26.33%	-351.60%	-24.21%	50.08%	-
YoY %	-1,180.46%	-73.27%	-19.29%	107.49%	-1,352.29%	-148.34%	-	-
Horiz. %	-122.54%	11.34%	42.43%	52.58%	-702.08%	-48.34%	100.00%	-
Total Cost	8,093,586	7,980,563	7,735,626	8,154,152	6,922,393	10,186,625	14,806,719	-9.56%
YoY %	1.42%	3.17%	-5.13%	17.79%	-32.04%	-31.20%	-	-
Horiz. %	54.66%	53.90%	52.24%	55.07%	46.75%	68.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	2.93%	-14.65%	10.60%	-34.86%	-49.15%	3.62%	-	-
Horiz. %	33.35%	32.40%	37.96%	34.32%	52.70%	103.62%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	703,140	814,969	923,091	839,225	3,411,697	1,907,743	1,387,829	-10.70%
YoY %	-13.72%	-11.71%	9.99%	-75.40%	78.83%	37.46%	-	-
Horiz. %	50.66%	58.72%	66.51%	60.47%	245.83%	137.46%	100.00%	-
Div Payout %	46.91%	82.05%	94.57%	131.63%	279.76%	74.93%	178.66%	-
YoY %	-42.83%	-13.24%	-28.15%	-52.95%	273.36%	-58.06%	-	-
Horiz. %	26.26%	45.93%	52.93%	73.68%	156.59%	41.94%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
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%
YoY %	2.93%	-14.65%	10.60%	-34.86%	-49.15%	3.62%	-	-
Horiz. %	33.35%	32.40%	37.96%	34.32%	52.70%	103.62%	100.00%	-
NOSH	3,588,178	3,596,726	3,564,951	3,511,196	3,454,499	3,429,765	3,395,542	0.92%
YoY %	-0.24%	0.89%	1.53%	1.64%	0.72%	1.01%	-	-
Horiz. %	105.67%	105.92%	104.99%	103.41%	101.74%	101.01%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	15.97%	11.56%	11.52%	7.69%	16.41%	20.55%	5.96%	-
YoY %	38.15%	0.35%	49.80%	-53.14%	-20.15%	244.80%	-	-
Horiz. %	267.95%	193.96%	193.29%	129.03%	275.34%	344.80%	100.00%	-
ROE	22.80%	15.55%	13.05%	9.43%	11.74%	12.47%	3.94%	-
YoY %	46.62%	19.16%	38.39%	-19.68%	-5.85%	216.50%	-	-
Horiz. %	578.68%	394.67%	331.22%	239.34%	297.97%	316.50%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	268.42	250.90	245.25	251.57	239.73	373.83	463.71	-8.70%
YoY %	6.98%	2.30%	-2.51%	4.94%	-35.87%	-19.38%	-	-
Horiz. %	57.89%	54.11%	52.89%	54.25%	51.70%	80.62%	100.00%	-
EPS	41.77	27.62	27.38	18.16	35.30	74.23	22.88	10.54%
YoY %	51.23%	0.88%	50.77%	-48.56%	-52.45%	224.43%	-	-
Horiz. %	182.56%	120.72%	119.67%	79.37%	154.28%	324.43%	100.00%	-
DPS	19.60	22.90	26.00	23.90	99.00	56.00	41.00	-11.56%
YoY %	-14.41%	-11.92%	8.79%	-75.86%	76.79%	36.59%	-	-
Horiz. %	47.80%	55.85%	63.41%	58.29%	241.46%	136.59%	100.00%	-
NAPS	1.8319	1.7755	2.0987	1.9266	3.0063	5.9542	5.8041	-17.47%
YoY %	3.18%	-15.40%	8.93%	-35.91%	-49.51%	2.59%	-	-
Horiz. %	31.56%	30.59%	36.16%	33.19%	51.80%	102.59%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,511,196
RPS	251.02	235.19	227.86	230.21	215.84	334.16	410.36	-7.85%
YoY %	6.73%	3.22%	-1.02%	6.66%	-35.41%	-18.57%	-	-
Horiz. %	61.17%	57.31%	55.53%	56.10%	52.60%	81.43%	100.00%	-
EPS	39.06	25.89	25.44	16.62	31.78	66.35	20.24	11.56%
YoY %	50.87%	1.77%	53.07%	-47.70%	-52.10%	227.82%	-	-
Horiz. %	192.98%	127.92%	125.69%	82.11%	157.02%	327.82%	100.00%	-
DPS	18.33	21.24	24.06	21.87	88.92	49.72	36.17	-10.70%
YoY %	-13.70%	-11.72%	10.01%	-75.40%	78.84%	37.46%	-	-
Horiz. %	50.68%	58.72%	66.52%	60.46%	245.84%	137.46%	100.00%	-
NAPS	1.7131	1.6643	1.9499	1.763	2.7066	5.3223	5.1364	-16.70%
YoY %	2.93%	-14.65%	10.60%	-34.86%	-49.15%	3.62%	-	-
Horiz. %	33.35%	32.40%	37.96%	34.32%	52.69%	103.62%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
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	2.31	1.63	1.39	1.22	0.68	1.30	0.99	15.15%
YoY %	41.72%	17.27%	13.93%	79.41%	-47.69%	31.31%	-	-
Horiz. %	233.33%	164.65%	140.40%	123.23%	68.69%	131.31%	100.00%	-
P/EPS	14.82	14.81	12.49	16.91	4.65	6.53	19.98	-4.85%
YoY %	0.07%	18.57%	-26.14%	263.66%	-28.79%	-67.32%	-	-
Horiz. %	74.17%	74.12%	62.51%	84.63%	23.27%	32.68%	100.00%	-
EY	6.75	6.75	8.01	5.91	21.53	15.31	5.01	5.08%
YoY %	0.00%	-15.73%	35.53%	-72.55%	40.63%	205.59%	-	-
Horiz. %	134.73%	134.73%	159.88%	117.96%	429.74%	305.59%	100.00%	-
DY	3.17	5.60	7.60	7.79	60.37	11.55	8.97	-15.90%
YoY %	-43.39%	-26.32%	-2.44%	-87.10%	422.68%	28.76%	-	-
Horiz. %	35.34%	62.43%	84.73%	86.85%	673.02%	128.76%	100.00%	-
P/NAPS	3.38	2.30	1.63	1.59	0.55	0.81	0.79	27.38%
YoY %	46.96%	41.10%	2.52%	189.09%	-32.10%	2.53%	-	-
Horiz. %	427.85%	291.14%	206.33%	201.27%	69.62%	102.53%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
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	2.04	1.77	1.37	1.20	0.69	1.38	0.99	12.79%
YoY %	15.25%	29.20%	14.17%	73.91%	-50.00%	39.39%	-	-
Horiz. %	206.06%	178.79%	138.38%	121.21%	69.70%	139.39%	100.00%	-
P/EPS	13.10	16.08	12.24	16.63	4.67	6.94	20.11	-6.88%
YoY %	-18.53%	31.37%	-26.40%	256.10%	-32.71%	-65.49%	-	-
Horiz. %	65.14%	79.96%	60.87%	82.70%	23.22%	34.51%	100.00%	-
EY	7.64	6.22	8.17	6.01	21.40	14.41	4.97	7.42%
YoY %	22.83%	-23.87%	35.94%	-71.92%	48.51%	189.94%	-	-
Horiz. %	153.72%	125.15%	164.39%	120.93%	430.58%	289.94%	100.00%	-
DY	3.58	5.16	7.76	7.91	60.00	10.87	8.91	-14.08%
YoY %	-30.62%	-33.51%	-1.90%	-86.82%	451.98%	22.00%	-	-
Horiz. %	40.18%	57.91%	87.09%	88.78%	673.40%	122.00%	100.00%	-
P/NAPS	2.99	2.50	1.60	1.57	0.55	0.86	0.79	24.81%
YoY %	19.60%	56.25%	1.91%	185.45%	-36.05%	8.86%	-	-
Horiz. %	378.48%	316.46%	202.53%	198.73%	69.62%	108.86%	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