[TM] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

27-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- 51.12%

YoY- 775.88%

Quarter Report

TMB Q1, 2010 ANNOUNCEMENT.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	8,791,002	8,627,172	8,551,642	8,499,532	8,607,991	8,447,262	8,468,720	2.51%
YoY %	1.90%	0.88%	0.61%	-1.26%	1.90%	-0.25%	-	-
Horiz. %	103.81%	101.87%	100.98%	100.36%	101.64%	99.75%	100.00%	-
PBT	1,360,192	1,367,229	1,039,068	1,410,348	921,588	890,626	900,418	31.55%
YoY %	-0.51%	31.58%	-26.33%	53.03%	3.48%	-1.09%	-	-
Horiz. %	151.06%	151.84%	115.40%	156.63%	102.35%	98.91%	100.00%	-
Tax	-115,182	-261,840	-274,198	-406,604	-248,310	-230,596	-281,770	-44.83%
YoY %	56.01%	4.51%	32.56%	-63.75%	-7.68%	18.16%	-	-
Horiz. %	40.88%	92.93%	97.31%	144.30%	88.13%	81.84%	100.00%	-
NP	1,245,010	1,105,389	764,870	1,003,744	673,278	660,030	618,648	59.19%
YoY %	12.63%	44.52%	-23.80%	49.08%	2.01%	6.69%	-	-
Horiz. %	201.25%	178.68%	123.64%	162.25%	108.83%	106.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,206,448	1,074,421	734,654	971,772	643,026	630,368	587,410	61.36%
YoY %	12.29%	46.25%	-24.40%	51.12%	2.01%	7.31%	-	-
Horiz. %	205.38%	182.91%	125.07%	165.43%	109.47%	107.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.47%	19.15%	26.39%	28.83%	26.94%	25.89%	31.29%	-
YoY %	-55.77%	-27.43%	-8.46%	7.02%	4.06%	-17.26%	-	-
Horiz. %	27.07%	61.20%	84.34%	92.14%	86.10%	82.74%	100.00%	-
Total Cost	7,545,992	7,521,782	7,786,772	7,495,788	7,934,713	7,787,232	7,850,072	-2.59%
YoY %	0.32%	-3.40%	3.88%	-5.53%	1.89%	-0.80%	-	-
Horiz. %	96.13%	95.82%	99.19%	95.49%	101.08%	99.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,689,237	7,450,070	7,313,692	7,508,699	6,928,868	6,747,038	6,762,907	8.90%
YoY %	3.21%	1.86%	-2.60%	8.37%	2.69%	-0.23%	-	-
Horiz. %	113.70%	110.16%	108.14%	111.03%	102.45%	99.77%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	928,858	615,307	918,317	-	808,174	466,939	699,297	20.77%
YoY %	50.96%	-33.00%	0.00%	-	73.08%	-33.23%	-	-
Horiz. %	132.83%	87.99%	131.32%	-	115.57%	66.77%	100.00%	-
Div Payout %	76.99%	57.27%	125.00%	-	125.68%	74.07%	119.05%	-
YoY %	34.43%	-54.18%	0.00%	-	69.68%	-37.78%	-	-
Horiz. %	64.67%	48.11%	105.00%	-	105.57%	62.22%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	7,689,237	7,450,070	7,313,692	7,508,699	6,928,868	6,747,038	6,762,907	8.90%
YoY %	3.21%	1.86%	-2.60%	8.37%	2.69%	-0.23%	-	-
Horiz. %	113.70%	110.16%	108.14%	111.03%	102.45%	99.77%	100.00%	-
NOSH	3,558,843	3,549,850	3,531,990	3,520,912	3,513,803	3,502,044	3,496,488	1.18%
YoY %	0.25%	0.51%	0.31%	0.20%	0.34%	0.16%	-	-
Horiz. %	101.78%	101.53%	101.02%	100.70%	100.50%	100.16%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	14.16%	12.81%	8.94%	11.81%	7.82%	7.81%	7.31%	-
YoY %	10.54%	43.29%	-24.30%	51.02%	0.13%	6.84%	-	-
Horiz. %	193.71%	175.24%	122.30%	161.56%	106.98%	106.84%	100.00%	-
ROE	15.69%	14.42%	10.04%	12.94%	9.28%	9.34%	8.69%	-
YoY %	8.81%	43.63%	-22.41%	39.44%	-0.64%	7.48%	-	-
Horiz. %	180.55%	165.94%	115.54%	148.91%	106.79%	107.48%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	247.02	243.03	242.12	241.40	244.98	241.21	242.21	1.31%
YoY %	1.64%	0.38%	0.30%	-1.46%	1.56%	-0.41%	-	-
Horiz. %	101.99%	100.34%	99.96%	99.67%	101.14%	99.59%	100.00%	-
EPS	33.90	30.27	20.80	27.60	18.30	18.00	16.80	59.47%
YoY %	11.99%	45.53%	-24.64%	50.82%	1.67%	7.14%	-	-
Horiz. %	201.79%	180.18%	123.81%	164.29%	108.93%	107.14%	100.00%	-
DPS	26.10	17.33	26.00	0.00	23.00	13.33	20.00	19.36%
YoY %	50.61%	-33.35%	0.00%	0.00%	72.54%	-33.35%	-	-
Horiz. %	130.50%	86.65%	130.00%	0.00%	115.00%	66.65%	100.00%	-
NAPS	2.1606	2.0987	2.0707	2.1326	1.9719	1.9266	1.9342	7.63%
YoY %	2.95%	1.35%	-2.90%	8.15%	2.35%	-0.39%	-	-
Horiz. %	111.71%	108.50%	107.06%	110.26%	101.95%	99.61%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 3,520,912
RPS	229.07	224.80	222.83	221.47	224.30	220.11	220.67	2.51%
YoY %	1.90%	0.88%	0.61%	-1.26%	1.90%	-0.25%	-	-
Horiz. %	103.81%	101.87%	100.98%	100.36%	101.64%	99.75%	100.00%	-
EPS	31.44	28.00	19.14	25.32	16.76	16.43	15.31	61.35%
YoY %	12.29%	46.29%	-24.41%	51.07%	2.01%	7.32%	-	-
Horiz. %	205.36%	182.89%	125.02%	165.38%	109.47%	107.32%	100.00%	-
DPS	24.20	16.03	23.93	0.00	21.06	12.17	18.22	20.76%
YoY %	50.97%	-33.01%	0.00%	0.00%	73.05%	-33.21%	-	-
Horiz. %	132.82%	87.98%	131.34%	0.00%	115.59%	66.79%	100.00%	-
NAPS	2.0036	1.9413	1.9057	1.9566	1.8055	1.7581	1.7622	8.91%
YoY %	3.21%	1.87%	-2.60%	8.37%	2.70%	-0.23%	-	-
Horiz. %	113.70%	110.16%	108.14%	111.03%	102.46%	99.77%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	3.51	3.42	3.35	3.44	3.06	3.07	2.93	-
P/RPS	1.42	1.41	1.38	1.43	1.25	1.27	1.21	11.22%
YoY %	0.71%	2.17%	-3.50%	14.40%	-1.57%	4.96%	-	-
Horiz. %	117.36%	116.53%	114.05%	118.18%	103.31%	104.96%	100.00%	-
P/EPS	10.35	11.30	16.11	12.46	16.72	17.06	17.44	-29.31%
YoY %	-8.41%	-29.86%	29.29%	-25.48%	-1.99%	-2.18%	-	-
Horiz. %	59.35%	64.79%	92.37%	71.44%	95.87%	97.82%	100.00%	-
EY	9.66	8.85	6.21	8.02	5.98	5.86	5.73	41.51%
YoY %	9.15%	42.51%	-22.57%	34.11%	2.05%	2.27%	-	-
Horiz. %	168.59%	154.45%	108.38%	139.97%	104.36%	102.27%	100.00%	-
DY	7.44	5.07	7.76	0.00	7.52	4.34	6.83	5.85%
YoY %	46.75%	-34.66%	0.00%	0.00%	73.27%	-36.46%	-	-
Horiz. %	108.93%	74.23%	113.62%	0.00%	110.10%	63.54%	100.00%	-
P/NAPS	1.62	1.63	1.62	1.61	1.55	1.59	1.51	4.78%
YoY %	-0.61%	0.62%	0.62%	3.87%	-2.52%	5.30%	-	-
Horiz. %	107.28%	107.95%	107.28%	106.62%	102.65%	105.30%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/02/11	26/11/10	23/08/10	27/05/10	22/02/10	20/11/09	21/08/09	-
Price	3.85	3.35	3.58	3.26	3.35	3.02	3.05	-
P/RPS	1.56	1.38	1.48	1.35	1.37	1.25	1.26	15.25%
YoY %	13.04%	-6.76%	9.63%	-1.46%	9.60%	-0.79%	-	-
Horiz. %	123.81%	109.52%	117.46%	107.14%	108.73%	99.21%	100.00%	-
P/EPS	11.36	11.07	17.21	11.81	18.31	16.78	18.15	-26.76%
YoY %	2.62%	-35.68%	45.72%	-35.50%	9.12%	-7.55%	-	-
Horiz. %	62.59%	60.99%	94.82%	65.07%	100.88%	92.45%	100.00%	-
EY	8.81	9.03	5.81	8.47	5.46	5.96	5.51	36.61%
YoY %	-2.44%	55.42%	-31.40%	55.13%	-8.39%	8.17%	-	-
Horiz. %	159.89%	163.88%	105.44%	153.72%	99.09%	108.17%	100.00%	-
DY	6.78	5.17	7.26	0.00	6.87	4.42	6.56	2.21%
YoY %	31.14%	-28.79%	0.00%	0.00%	55.43%	-32.62%	-	-
Horiz. %	103.35%	78.81%	110.67%	0.00%	104.73%	67.38%	100.00%	-
P/NAPS	1.78	1.60	1.73	1.53	1.70	1.57	1.58	8.24%
YoY %	11.25%	-7.51%	13.07%	-10.00%	8.28%	-0.63%	-	-
Horiz. %	112.66%	101.27%	109.49%	96.84%	107.59%	99.37%	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