[TM] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 429.45%
YoY- -62.96%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 8,499,532 8,607,991 8,447,262 8,468,720 8,421,660 8,674,917 8,236,194 2.12%
PBT 1,410,348 921,588 890,626 900,418 365,288 353,803 133,317 382.59%
Tax -406,604 -248,310 -230,596 -281,770 -220,324 547,375 822,862 -
NP 1,003,744 673,278 660,030 618,648 144,964 901,178 956,180 3.29%
-
NP to SH 971,772 643,026 630,368 587,410 110,948 791,865 836,078 10.55%
-
Tax Rate 28.83% 26.94% 25.89% 31.29% 60.32% -154.71% -617.22% -
Total Cost 7,495,788 7,934,713 7,787,232 7,850,072 8,276,696 7,773,739 7,280,014 1.96%
-
Net Worth 7,508,699 6,928,868 6,747,038 6,762,907 10,123,657 10,209,205 10,357,842 -19.31%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 808,174 466,939 699,297 - 903,758 551,260 -
Div Payout % - 125.68% 74.07% 119.05% - 114.13% 65.93% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 7,508,699 6,928,868 6,747,038 6,762,907 10,123,657 10,209,205 10,357,842 -19.31%
NOSH 3,520,912 3,513,803 3,502,044 3,496,488 3,467,124 3,442,891 3,445,378 1.45%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.81% 7.82% 7.81% 7.31% 1.72% 10.39% 11.61% -
ROE 12.94% 9.28% 9.34% 8.69% 1.10% 7.76% 8.07% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 241.40 244.98 241.21 242.21 242.90 251.97 239.05 0.65%
EPS 27.60 18.30 18.00 16.80 3.20 23.00 24.27 8.95%
DPS 0.00 23.00 13.33 20.00 0.00 26.25 16.00 -
NAPS 2.1326 1.9719 1.9266 1.9342 2.9199 2.9653 3.0063 -20.47%
Adjusted Per Share Value based on latest NOSH - 3,499,578
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 221.47 224.30 220.11 220.67 219.45 226.04 214.61 2.12%
EPS 25.32 16.76 16.43 15.31 2.89 20.63 21.79 10.53%
DPS 0.00 21.06 12.17 18.22 0.00 23.55 14.36 -
NAPS 1.9566 1.8055 1.7581 1.7622 2.6379 2.6602 2.699 -19.31%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.44 3.06 3.07 2.93 1.76 1.54 1.64 -
P/RPS 1.43 1.25 1.27 1.21 0.72 0.61 0.69 62.62%
P/EPS 12.46 16.72 17.06 17.44 55.00 6.70 6.76 50.38%
EY 8.02 5.98 5.86 5.73 1.82 14.94 14.80 -33.55%
DY 0.00 7.52 4.34 6.83 0.00 17.05 9.76 -
P/NAPS 1.61 1.55 1.59 1.51 0.60 0.52 0.55 104.76%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 22/02/10 20/11/09 21/08/09 21/05/09 24/02/09 11/11/08 -
Price 3.26 3.35 3.02 3.05 1.90 1.67 1.65 -
P/RPS 1.35 1.37 1.25 1.26 0.78 0.66 0.69 56.49%
P/EPS 11.81 18.31 16.78 18.15 59.38 7.26 6.80 44.53%
EY 8.47 5.46 5.96 5.51 1.68 13.77 14.71 -30.81%
DY 0.00 6.87 4.42 6.56 0.00 15.72 9.70 -
P/NAPS 1.53 1.70 1.57 1.58 0.65 0.56 0.55 97.92%

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