[TM] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

22-May-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- -18.4%

YoY- -12.76%

Quarter Report

TMB Financial Results.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Annualized Quarter Result
Revenue	8,674,917	8,236,194	8,230,248	8,023,832	8,295,953	8,255,296	8,125,116	4.44%
YoY %	5.33%	0.07%	2.57%	-3.28%	0.49%	1.60%	-	-
Horiz. %	106.77%	101.37%	101.29%	98.75%	102.10%	101.60%	100.00%	-
PBT	353,803	133,317	476,208	436,992	918,670	956,904	882,438	-45.47%
YoY %	165.38%	-72.00%	8.97%	-52.43%	-4.00%	8.44%	-	-
Horiz. %	40.09%	15.11%	53.97%	49.52%	104.11%	108.44%	100.00%	-
Tax	547,375	822,862	1,263,686	1,856,052	1,712,927	1,695,760	1,850,646	-55.44%
YoY %	-33.48%	-34.88%	-31.92%	8.36%	1.01%	-8.37%	-	-
Horiz. %	29.58%	44.46%	68.28%	100.29%	92.56%	91.63%	100.00%	-
NP	901,178	956,180	1,739,894	2,293,044	2,631,597	2,652,664	2,733,084	-52.11%
YoY %	-5.75%	-45.04%	-24.12%	-12.86%	-0.79%	-2.94%	-	-
Horiz. %	32.97%	34.99%	63.66%	83.90%	96.29%	97.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	791,865	836,078	1,585,750	2,078,820	2,547,692	2,606,973	2,593,430	-54.49%
YoY %	-5.29%	-47.28%	-23.72%	-18.40%	-2.27%	0.52%	-	-
Horiz. %	30.53%	32.24%	61.14%	80.16%	98.24%	100.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-154.71%	-617.22%	-265.36%	-424.73%	-186.46%	-177.21%	-209.72%	-
YoY %	74.93%	-132.60%	37.52%	-127.79%	-5.22%	15.50%	-	-
Horiz. %	73.77%	294.31%	126.53%	202.52%	88.91%	84.50%	100.00%	-
Total Cost	7,773,739	7,280,014	6,490,354	5,730,788	5,664,356	5,602,632	5,392,032	27.47%
YoY %	6.78%	12.17%	13.25%	1.17%	1.10%	3.91%	-	-
Horiz. %	144.17%	135.01%	120.37%	106.28%	105.05%	103.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,209,205	10,357,842	10,749,462	19,519,224	19,713,109	20,388,494	20,334,539	-36.69%
YoY %	-1.44%	-3.64%	-44.93%	-0.98%	-3.31%	0.27%	-	-
Horiz. %	50.21%	50.94%	52.86%	95.99%	96.94%	100.27%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	903,758	551,260	823,766	-	3,869,478	1,187,063	1,774,452	-36.09%
YoY %	63.94%	-33.08%	0.00%	-	225.97%	-33.10%	-	-
Horiz. %	50.93%	31.07%	46.42%	-	218.07%	66.90%	100.00%	-
Div Payout %	114.13%	65.93%	51.95%	-	151.88%	45.53%	68.42%	-
YoY %	73.11%	26.91%	0.00%	-	233.58%	-33.46%	-	-
Horiz. %	166.81%	96.36%	75.93%	-	221.98%	66.54%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	10,209,205	10,357,842	10,749,462	19,519,224	19,713,109	20,388,494	20,334,539	-36.69%
YoY %	-1.44%	-3.64%	-44.93%	-0.98%	-3.31%	0.27%	-	-
Horiz. %	50.21%	50.94%	52.86%	95.99%	96.94%	100.27%	100.00%	-
NOSH	3,442,891	3,445,378	3,432,359	3,441,754	3,424,317	3,424,220	3,412,407	0.59%
YoY %	-0.07%	0.38%	-0.27%	0.51%	0.00%	0.35%	-	-
Horiz. %	100.89%	100.97%	100.58%	100.86%	100.35%	100.35%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	10.39%	11.61%	21.14%	28.58%	31.72%	32.13%	33.64%	-
YoY %	-10.51%	-45.08%	-26.03%	-9.90%	-1.28%	-4.49%	-	-
Horiz. %	30.89%	34.51%	62.84%	84.96%	94.29%	95.51%	100.00%	-
ROE	7.76%	8.07%	14.75%	10.65%	12.92%	12.79%	12.75%	-
YoY %	-3.84%	-45.29%	38.50%	-17.57%	1.02%	0.31%	-	-
Horiz. %	60.86%	63.29%	115.69%	83.53%	101.33%	100.31%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	251.97	239.05	239.78	233.13	242.27	241.09	238.11	3.82%
YoY %	5.40%	-0.30%	2.85%	-3.77%	0.49%	1.25%	-	-
Horiz. %	105.82%	100.39%	100.70%	97.91%	101.75%	101.25%	100.00%	-
EPS	23.00	24.27	46.20	60.40	74.40	76.13	76.00	-54.76%
YoY %	-5.23%	-47.47%	-23.51%	-18.82%	-2.27%	0.17%	-	-
Horiz. %	30.26%	31.93%	60.79%	79.47%	97.89%	100.17%	100.00%	-
DPS	26.25	16.00	24.00	0.00	113.00	34.67	52.00	-36.46%
YoY %	64.06%	-33.33%	0.00%	0.00%	225.93%	-33.33%	-	-
Horiz. %	50.48%	30.77%	46.15%	0.00%	217.31%	66.67%	100.00%	-
NAPS	2.9653	3.0063	3.1318	5.6713	5.7568	5.9542	5.959	-37.07%
YoY %	-1.36%	-4.01%	-44.78%	-1.49%	-3.32%	-0.08%	-	-
Horiz. %	49.76%	50.45%	52.56%	95.17%	96.61%	99.92%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 3,441,754
RPS	226.09	214.65	214.50	209.12	216.21	215.15	211.76	4.44%
YoY %	5.33%	0.07%	2.57%	-3.28%	0.49%	1.60%	-	-
Horiz. %	106.77%	101.36%	101.29%	98.75%	102.10%	101.60%	100.00%	-
EPS	20.64	21.79	41.33	54.18	66.40	67.94	67.59	-54.48%
YoY %	-5.28%	-47.28%	-23.72%	-18.40%	-2.27%	0.52%	-	-
Horiz. %	30.54%	32.24%	61.15%	80.16%	98.24%	100.52%	100.00%	-
DPS	23.55	14.37	21.47	0.00	100.85	30.94	46.25	-36.10%
YoY %	63.88%	-33.07%	0.00%	0.00%	225.95%	-33.10%	-	-
Horiz. %	50.92%	31.07%	46.42%	0.00%	218.05%	66.90%	100.00%	-
NAPS	2.6608	2.6995	2.8016	5.0872	5.1377	5.3137	5.2997	-36.69%
YoY %	-1.43%	-3.64%	-44.93%	-0.98%	-3.31%	0.26%	-	-
Horiz. %	50.21%	50.94%	52.86%	95.99%	96.94%	100.26%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.54	1.64	1.59	5.30	5.60	4.85	5.15	-
P/RPS	0.61	0.69	0.66	2.27	2.31	2.01	2.16	-56.79%
YoY %	-11.59%	4.55%	-70.93%	-1.73%	14.93%	-6.94%	-	-
Horiz. %	28.24%	31.94%	30.56%	105.09%	106.94%	93.06%	100.00%	-
P/EPS	6.70	6.76	3.44	8.77	7.53	6.37	6.78	-0.78%
YoY %	-0.89%	96.51%	-60.78%	16.47%	18.21%	-6.05%	-	-
Horiz. %	98.82%	99.71%	50.74%	129.35%	111.06%	93.95%	100.00%	-
EY	14.94	14.80	29.06	11.40	13.29	15.70	14.76	0.80%
YoY %	0.95%	-49.07%	154.91%	-14.22%	-15.35%	6.37%	-	-
Horiz. %	101.22%	100.27%	196.88%	77.24%	90.04%	106.37%	100.00%	-
DY	17.05	9.76	15.09	0.00	20.18	7.15	10.10	41.55%
YoY %	74.69%	-35.32%	0.00%	0.00%	182.24%	-29.21%	-	-
Horiz. %	168.81%	96.63%	149.41%	0.00%	199.80%	70.79%	100.00%	-
P/NAPS	0.52	0.55	0.51	0.93	0.97	0.81	0.86	-28.38%
YoY %	-5.45%	7.84%	-45.16%	-4.12%	19.75%	-5.81%	-	-
Horiz. %	60.47%	63.95%	59.30%	108.14%	112.79%	94.19%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	24/02/09	11/11/08	19/08/08	22/05/08	26/02/08	07/11/07	26/07/07	-
Price	1.67	1.65	1.75	1.62	5.70	5.15	5.10	-
P/RPS	0.66	0.69	0.73	0.69	2.35	2.14	2.14	-54.18%
YoY %	-4.35%	-5.48%	5.80%	-70.64%	9.81%	0.00%	-	-
Horiz. %	30.84%	32.24%	34.11%	32.24%	109.81%	100.00%	100.00%	-
P/EPS	7.26	6.80	3.79	2.68	7.66	6.76	6.71	5.36%
YoY %	6.76%	79.42%	41.42%	-65.01%	13.31%	0.75%	-	-
Horiz. %	108.20%	101.34%	56.48%	39.94%	114.16%	100.75%	100.00%	-
EY	13.77	14.71	26.40	37.28	13.05	14.78	14.90	-5.09%
YoY %	-6.39%	-44.28%	-29.18%	185.67%	-11.71%	-0.81%	-	-
Horiz. %	92.42%	98.72%	177.18%	250.20%	87.58%	99.19%	100.00%	-
DY	15.72	9.70	13.71	0.00	19.82	6.73	10.20	33.24%
YoY %	62.06%	-29.25%	0.00%	0.00%	194.50%	-34.02%	-	-
Horiz. %	154.12%	95.10%	134.41%	0.00%	194.31%	65.98%	100.00%	-
P/NAPS	0.56	0.55	0.56	0.29	0.99	0.86	0.86	-24.77%
YoY %	1.82%	-1.79%	93.10%	-70.71%	15.12%	0.00%	-	-
Horiz. %	65.12%	63.95%	65.12%	33.72%	115.12%	100.00%	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