[TM] YoY TTM Result on 31-Mar-2009 [#1]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

21-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -62.13%

YoY- -87.87%

Quarter Report

TMB Financial Results Mar 09.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	9,386,303	8,814,318	8,627,459	8,774,374	8,343,094	16,792,800	14,315,043	-6.78%
YoY %	6.49%	2.17%	-1.67%	5.17%	-50.32%	17.31%	-	-
Horiz. %	65.57%	61.57%	60.27%	61.29%	58.28%	117.31%	100.00%	-
PBT	1,073,165	1,234,879	1,182,853	335,877	713,354	3,137,836	1,893,473	-9.02%
YoY %	-13.10%	4.40%	252.17%	-52.92%	-77.27%	65.72%	-	-
Horiz. %	56.68%	65.22%	62.47%	17.74%	37.67%	165.72%	100.00%	-
Tax	247,869	-66,128	-294,880	28,281	1,847,886	-824,888	-730,274	-
YoY %	474.83%	77.57%	-1,142.68%	-98.47%	324.02%	-12.96%	-	-
Horiz. %	-33.94%	9.06%	40.38%	-3.87%	-253.04%	112.96%	100.00%	-
NP	1,321,034	1,168,751	887,973	364,158	2,561,240	2,312,948	1,163,199	2.14%
YoY %	13.03%	31.62%	143.84%	-85.78%	10.73%	98.84%	-	-
Horiz. %	113.57%	100.48%	76.34%	31.31%	220.19%	198.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,278,292	1,126,810	858,232	299,897	2,471,685	2,118,792	1,046,457	3.38%
YoY %	13.44%	31.29%	186.18%	-87.87%	16.66%	102.47%	-	-
Horiz. %	122.15%	107.68%	82.01%	28.66%	236.20%	202.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-23.10%	5.36%	24.93%	-8.42%	-259.04%	26.29%	38.57%	-
YoY %	-530.97%	-78.50%	396.08%	96.75%	-1,085.32%	-31.84%	-	-
Horiz. %	-59.89%	13.90%	64.64%	-21.83%	-671.61%	68.16%	100.00%	-
Total Cost	8,065,269	7,645,567	7,739,486	8,410,216	5,781,854	14,479,852	13,151,844	-7.81%
YoY %	5.49%	-1.21%	-7.98%	45.46%	-60.07%	10.10%	-	-
Horiz. %	61.32%	58.13%	58.85%	63.95%	43.96%	110.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,733,305	7,850,355	7,508,699	10,123,657	19,519,224	20,657,512	20,351,019	-14.88%
YoY %	-1.49%	4.55%	-25.83%	-48.13%	-5.51%	1.51%	-	-
Horiz. %	38.00%	38.57%	36.90%	49.75%	95.91%	101.51%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	697,471	930,594	811,051	904,209	3,885,832	1,559,545	1,185,152	-8.44%
YoY %	-25.05%	14.74%	-10.30%	-76.73%	149.16%	31.59%	-	-
Horiz. %	58.85%	78.52%	68.43%	76.29%	327.88%	131.59%	100.00%	-
Div Payout %	54.56%	82.59%	94.50%	301.51%	157.21%	73.61%	113.25%	-
YoY %	-33.94%	-12.60%	-68.66%	91.79%	113.57%	-35.00%	-	-
Horiz. %	48.18%	72.93%	83.44%	266.23%	138.82%	65.00%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	7,733,305	7,850,355	7,508,699	10,123,657	19,519,224	20,657,512	20,351,019	-14.88%
YoY %	-1.49%	4.55%	-25.83%	-48.13%	-5.51%	1.51%	-	-
Horiz. %	38.00%	38.57%	36.90%	49.75%	95.91%	101.51%	100.00%	-
NOSH	3,580,399	3,550,108	3,520,912	3,467,124	3,441,754	3,423,632	3,391,836	0.90%
YoY %	0.85%	0.83%	1.55%	0.74%	0.53%	0.94%	-	-
Horiz. %	105.56%	104.67%	103.81%	102.22%	101.47%	100.94%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	14.07%	13.26%	10.29%	4.15%	30.70%	13.77%	8.13%	-
YoY %	6.11%	28.86%	147.95%	-86.48%	122.95%	69.37%	-	-
Horiz. %	173.06%	163.10%	126.57%	51.05%	377.61%	169.37%	100.00%	-
ROE	16.53%	14.35%	11.43%	2.96%	12.66%	10.26%	5.14%	-
YoY %	15.19%	25.55%	286.15%	-76.62%	23.39%	99.61%	-	-
Horiz. %	321.60%	279.18%	222.37%	57.59%	246.30%	199.61%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	262.16	248.28	245.03	253.07	242.41	490.50	422.04	-7.62%
YoY %	5.59%	1.33%	-3.18%	4.40%	-50.58%	16.22%	-	-
Horiz. %	62.12%	58.83%	58.06%	59.96%	57.44%	116.22%	100.00%	-
EPS	35.70	31.74	24.38	8.65	71.81	61.89	30.85	2.46%
YoY %	12.48%	30.19%	181.85%	-87.95%	16.03%	100.62%	-	-
Horiz. %	115.72%	102.88%	79.03%	28.04%	232.77%	200.62%	100.00%	-
DPS	19.60	26.10	23.00	26.25	113.00	46.00	35.00	-9.20%
YoY %	-24.90%	13.48%	-12.38%	-76.77%	145.65%	31.43%	-	-
Horiz. %	56.00%	74.57%	65.71%	75.00%	322.86%	131.43%	100.00%	-
NAPS	2.1599	2.2113	2.1326	2.9199	5.6713	6.0338	6.00	-15.64%
YoY %	-2.32%	3.69%	-26.96%	-48.51%	-6.01%	0.56%	-	-
Horiz. %	36.00%	36.85%	35.54%	48.67%	94.52%	100.56%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,467,124
RPS	244.58	229.68	224.81	228.64	217.40	437.57	373.01	-6.78%
YoY %	6.49%	2.17%	-1.68%	5.17%	-50.32%	17.31%	-	-
Horiz. %	65.57%	61.57%	60.27%	61.30%	58.28%	117.31%	100.00%	-
EPS	33.31	29.36	22.36	7.81	64.41	55.21	27.27	3.38%
YoY %	13.45%	31.31%	186.30%	-87.87%	16.66%	102.46%	-	-
Horiz. %	122.15%	107.66%	81.99%	28.64%	236.19%	202.46%	100.00%	-
DPS	18.17	24.25	21.13	23.56	101.25	40.64	30.88	-8.45%
YoY %	-25.07%	14.77%	-10.31%	-76.73%	149.14%	31.61%	-	-
Horiz. %	58.84%	78.53%	68.43%	76.30%	327.88%	131.61%	100.00%	-
NAPS	2.0151	2.0456	1.9566	2.6379	5.0862	5.3828	5.3029	-14.88%
YoY %	-1.49%	4.55%	-25.83%	-48.14%	-5.51%	1.51%	-	-
Horiz. %	38.00%	38.58%	36.90%	49.74%	95.91%	101.51%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	5.32	4.04	3.44	1.76	5.30	5.00	4.68	-
P/RPS	2.03	1.63	1.40	0.70	2.19	1.02	1.11	10.57%
YoY %	24.54%	16.43%	100.00%	-68.04%	114.71%	-8.11%	-	-
Horiz. %	182.88%	146.85%	126.13%	63.06%	197.30%	91.89%	100.00%	-
P/EPS	14.90	12.73	14.11	20.35	7.38	8.08	15.17	-0.29%
YoY %	17.05%	-9.78%	-30.66%	175.75%	-8.66%	-46.74%	-	-
Horiz. %	98.22%	83.92%	93.01%	134.15%	48.65%	53.26%	100.00%	-
EY	6.71	7.86	7.09	4.91	13.55	12.38	6.59	0.30%
YoY %	-14.63%	10.86%	44.40%	-63.76%	9.45%	87.86%	-	-
Horiz. %	101.82%	119.27%	107.59%	74.51%	205.61%	187.86%	100.00%	-
DY	3.68	6.46	6.69	14.91	21.32	9.20	7.48	-11.14%
YoY %	-43.03%	-3.44%	-55.13%	-30.07%	131.74%	22.99%	-	-
Horiz. %	49.20%	86.36%	89.44%	199.33%	285.03%	122.99%	100.00%	-
P/NAPS	2.46	1.83	1.61	0.60	0.93	0.83	0.78	21.07%
YoY %	34.43%	13.66%	168.33%	-35.48%	12.05%	6.41%	-	-
Horiz. %	315.38%	234.62%	206.41%	76.92%	119.23%	106.41%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	30/05/12	25/05/11	27/05/10	21/05/09	22/05/08	07/05/07	15/05/06	-
Price	5.37	3.90	3.26	1.90	1.62	5.35	4.95	-
P/RPS	2.05	1.57	1.33	0.75	0.67	1.09	1.17	9.78%
YoY %	30.57%	18.05%	77.33%	11.94%	-38.53%	-6.84%	-	-
Horiz. %	175.21%	134.19%	113.68%	64.10%	57.26%	93.16%	100.00%	-
P/EPS	15.04	12.29	13.37	21.97	2.26	8.64	16.04	-1.06%
YoY %	22.38%	-8.08%	-39.14%	872.12%	-73.84%	-46.13%	-	-
Horiz. %	93.77%	76.62%	83.35%	136.97%	14.09%	53.87%	100.00%	-
EY	6.65	8.14	7.48	4.55	44.33	11.57	6.23	1.09%
YoY %	-18.30%	8.82%	64.40%	-89.74%	283.15%	85.71%	-	-
Horiz. %	106.74%	130.66%	120.06%	73.03%	711.56%	185.71%	100.00%	-
DY	3.65	6.69	7.06	13.82	69.75	8.60	7.07	-10.42%
YoY %	-45.44%	-5.24%	-48.91%	-80.19%	711.05%	21.64%	-	-
Horiz. %	51.63%	94.63%	99.86%	195.47%	986.56%	121.64%	100.00%	-
P/NAPS	2.49	1.76	1.53	0.65	0.29	0.89	0.83	20.07%
YoY %	41.48%	15.03%	135.38%	124.14%	-67.42%	7.23%	-	-
Horiz. %	300.00%	212.05%	184.34%	78.31%	34.94%	107.23%	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