[TM] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

11-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- -47.28%

YoY- -67.93%

Quarter Report

TMB Financial Results.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Annualized Quarter Result
Revenue	8,468,720	8,421,660	8,674,917	8,236,194	8,230,248	8,023,832	8,295,953	1.38%
YoY %	0.56%	-2.92%	5.33%	0.07%	2.57%	-3.28%	-	-
Horiz. %	102.08%	101.52%	104.57%	99.28%	99.21%	96.72%	100.00%	-
PBT	900,418	365,288	353,803	133,317	476,208	436,992	918,670	-1.33%
YoY %	146.50%	3.25%	165.38%	-72.00%	8.97%	-52.43%	-	-
Horiz. %	98.01%	39.76%	38.51%	14.51%	51.84%	47.57%	100.00%	-
Tax	-281,770	-220,324	547,375	822,862	1,263,686	1,856,052	1,712,927	-
YoY %	-27.89%	-140.25%	-33.48%	-34.88%	-31.92%	8.36%	-	-
Horiz. %	-16.45%	-12.86%	31.96%	48.04%	73.77%	108.36%	100.00%	-
NP	618,648	144,964	901,178	956,180	1,739,894	2,293,044	2,631,597	-61.94%
YoY %	326.76%	-83.91%	-5.75%	-45.04%	-24.12%	-12.86%	-	-
Horiz. %	23.51%	5.51%	34.24%	36.33%	66.12%	87.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	587,410	110,948	791,865	836,078	1,585,750	2,078,820	2,547,692	-62.43%
YoY %	429.45%	-85.99%	-5.29%	-47.28%	-23.72%	-18.40%	-	-
Horiz. %	23.06%	4.35%	31.08%	32.82%	62.24%	81.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.29%	60.32%	-154.71%	-617.22%	-265.36%	-424.73%	-186.46%	-
YoY %	-48.13%	138.99%	74.93%	-132.60%	37.52%	-127.79%	-	-
Horiz. %	-16.78%	-32.35%	82.97%	331.02%	142.31%	227.79%	100.00%	-
Total Cost	7,850,072	8,276,696	7,773,739	7,280,014	6,490,354	5,730,788	5,664,356	24.32%
YoY %	-5.15%	6.47%	6.78%	12.17%	13.25%	1.17%	-	-
Horiz. %	138.59%	146.12%	137.24%	128.52%	114.58%	101.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,762,907	10,123,657	10,209,205	10,357,842	10,749,462	19,519,224	19,713,109	-51.02%
YoY %	-33.20%	-0.84%	-1.44%	-3.64%	-44.93%	-0.98%	-	-
Horiz. %	34.31%	51.35%	51.79%	52.54%	54.53%	99.02%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	699,297	-	903,758	551,260	823,766	-	3,869,478	-68.06%
YoY %	0.00%	-	63.94%	-33.08%	0.00%	-	-	-
Horiz. %	18.07%	-	23.36%	14.25%	21.29%	-	100.00%	-
Div Payout %	119.05%	-	114.13%	65.93%	51.95%	-	151.88%	-
YoY %	0.00%	-	73.11%	26.91%	0.00%	-	-	-
Horiz. %	78.38%	-	75.14%	43.41%	34.20%	-	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	6,762,907	10,123,657	10,209,205	10,357,842	10,749,462	19,519,224	19,713,109	-51.02%
YoY %	-33.20%	-0.84%	-1.44%	-3.64%	-44.93%	-0.98%	-	-
Horiz. %	34.31%	51.35%	51.79%	52.54%	54.53%	99.02%	100.00%	-
NOSH	3,496,488	3,467,124	3,442,891	3,445,378	3,432,359	3,441,754	3,424,317	1.40%
YoY %	0.85%	0.70%	-0.07%	0.38%	-0.27%	0.51%	-	-
Horiz. %	102.11%	101.25%	100.54%	100.62%	100.23%	100.51%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	7.31%	1.72%	10.39%	11.61%	21.14%	28.58%	31.72%	-
YoY %	325.00%	-83.45%	-10.51%	-45.08%	-26.03%	-9.90%	-	-
Horiz. %	23.05%	5.42%	32.76%	36.60%	66.65%	90.10%	100.00%	-
ROE	8.69%	1.10%	7.76%	8.07%	14.75%	10.65%	12.92%	-
YoY %	690.00%	-85.82%	-3.84%	-45.29%	38.50%	-17.57%	-	-
Horiz. %	67.26%	8.51%	60.06%	62.46%	114.16%	82.43%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	242.21	242.90	251.97	239.05	239.78	233.13	242.27	-0.01%
YoY %	-0.28%	-3.60%	5.40%	-0.30%	2.85%	-3.77%	-	-
Horiz. %	99.98%	100.26%	104.00%	98.67%	98.97%	96.23%	100.00%	-
EPS	16.80	3.20	23.00	24.27	46.20	60.40	74.40	-62.95%
YoY %	425.00%	-86.09%	-5.23%	-47.47%	-23.51%	-18.82%	-	-
Horiz. %	22.58%	4.30%	30.91%	32.62%	62.10%	81.18%	100.00%	-
DPS	20.00	0.00	26.25	16.00	24.00	0.00	113.00	-68.50%
YoY %	0.00%	0.00%	64.06%	-33.33%	0.00%	0.00%	-	-
Horiz. %	17.70%	0.00%	23.23%	14.16%	21.24%	0.00%	100.00%	-
NAPS	1.9342	2.9199	2.9653	3.0063	3.1318	5.6713	5.7568	-51.70%
YoY %	-33.76%	-1.53%	-1.36%	-4.01%	-44.78%	-1.49%	-	-
Horiz. %	33.60%	50.72%	51.51%	52.22%	54.40%	98.51%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,454,499
RPS	220.71	219.49	226.09	214.65	214.50	209.12	216.21	1.38%
YoY %	0.56%	-2.92%	5.33%	0.07%	2.57%	-3.28%	-	-
Horiz. %	102.08%	101.52%	104.57%	99.28%	99.21%	96.72%	100.00%	-
EPS	15.31	2.89	20.64	21.79	41.33	54.18	66.40	-62.43%
YoY %	429.76%	-86.00%	-5.28%	-47.28%	-23.72%	-18.40%	-	-
Horiz. %	23.06%	4.35%	31.08%	32.82%	62.24%	81.60%	100.00%	-
DPS	18.23	0.00	23.55	14.37	21.47	0.00	100.85	-68.06%
YoY %	0.00%	0.00%	63.88%	-33.07%	0.00%	0.00%	-	-
Horiz. %	18.08%	0.00%	23.35%	14.25%	21.29%	0.00%	100.00%	-
NAPS	1.7626	2.6385	2.6608	2.6995	2.8016	5.0872	5.1377	-51.02%
YoY %	-33.20%	-0.84%	-1.43%	-3.64%	-44.93%	-0.98%	-	-
Horiz. %	34.31%	51.36%	51.79%	52.54%	54.53%	99.02%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	2.93	1.76	1.54	1.64	1.59	5.30	5.60	-
P/RPS	1.21	0.72	0.61	0.69	0.66	2.27	2.31	-35.04%
YoY %	68.06%	18.03%	-11.59%	4.55%	-70.93%	-1.73%	-	-
Horiz. %	52.38%	31.17%	26.41%	29.87%	28.57%	98.27%	100.00%	-
P/EPS	17.44	55.00	6.70	6.76	3.44	8.77	7.53	75.14%
YoY %	-68.29%	720.90%	-0.89%	96.51%	-60.78%	16.47%	-	-
Horiz. %	231.61%	730.41%	88.98%	89.77%	45.68%	116.47%	100.00%	-
EY	5.73	1.82	14.94	14.80	29.06	11.40	13.29	-42.95%
YoY %	214.84%	-87.82%	0.95%	-49.07%	154.91%	-14.22%	-	-
Horiz. %	43.12%	13.69%	112.42%	111.36%	218.66%	85.78%	100.00%	-
DY	6.83	0.00	17.05	9.76	15.09	0.00	20.18	-51.46%
YoY %	0.00%	0.00%	74.69%	-35.32%	0.00%	0.00%	-	-
Horiz. %	33.85%	0.00%	84.49%	48.36%	74.78%	0.00%	100.00%	-
P/NAPS	1.51	0.60	0.52	0.55	0.51	0.93	0.97	34.35%
YoY %	151.67%	15.38%	-5.45%	7.84%	-45.16%	-4.12%	-	-
Horiz. %	155.67%	61.86%	53.61%	56.70%	52.58%	95.88%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	21/08/09	21/05/09	24/02/09	11/11/08	19/08/08	22/05/08	26/02/08	-
Price	3.05	1.90	1.67	1.65	1.75	1.62	5.70	-
P/RPS	1.26	0.78	0.66	0.69	0.73	0.69	2.35	-34.02%
YoY %	61.54%	18.18%	-4.35%	-5.48%	5.80%	-70.64%	-	-
Horiz. %	53.62%	33.19%	28.09%	29.36%	31.06%	29.36%	100.00%	-
P/EPS	18.15	59.38	7.26	6.80	3.79	2.68	7.66	77.82%
YoY %	-69.43%	717.91%	6.76%	79.42%	41.42%	-65.01%	-	-
Horiz. %	236.95%	775.20%	94.78%	88.77%	49.48%	34.99%	100.00%	-
EY	5.51	1.68	13.77	14.71	26.40	37.28	13.05	-43.74%
YoY %	227.98%	-87.80%	-6.39%	-44.28%	-29.18%	185.67%	-	-
Horiz. %	42.22%	12.87%	105.52%	112.72%	202.30%	285.67%	100.00%	-
DY	6.56	0.00	15.72	9.70	13.71	0.00	19.82	-52.18%
YoY %	0.00%	0.00%	62.06%	-29.25%	0.00%	0.00%	-	-
Horiz. %	33.10%	0.00%	79.31%	48.94%	69.17%	0.00%	100.00%	-
P/NAPS	1.58	0.65	0.56	0.55	0.56	0.29	0.99	36.60%
YoY %	143.08%	16.07%	1.82%	-1.79%	93.10%	-70.71%	-	-
Horiz. %	159.60%	65.66%	56.57%	55.56%	56.57%	29.29%	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