[TM] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

26-Jul-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 117.67%

YoY- 29.79%

Quarter Report

TMB Financial Results.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Cumulative Result
Revenue	2,005,958	8,295,953	6,191,472	4,062,558	4,181,202	16,399,158	11,991,401	-69.60%
YoY %	-75.82%	33.99%	52.40%	-2.84%	-74.50%	36.76%	-	-
Horiz. %	16.73%	69.18%	51.63%	33.88%	34.87%	136.76%	100.00%	-
PBT	109,248	918,670	717,678	441,219	846,703	3,133,231	2,261,731	-86.71%
YoY %	-88.11%	28.01%	62.66%	-47.89%	-72.98%	38.53%	-	-
Horiz. %	4.83%	40.62%	31.73%	19.51%	37.44%	138.53%	100.00%	-
Tax	464,013	1,712,927	1,271,820	925,323	-203,086	-830,917	-604,909	-
YoY %	-72.91%	34.68%	37.45%	555.63%	75.56%	-37.36%	-	-
Horiz. %	-76.71%	-283.17%	-210.25%	-152.97%	33.57%	137.36%	100.00%	-
NP	573,261	2,631,597	1,989,498	1,366,542	643,617	2,302,314	1,656,822	-50.68%
YoY %	-78.22%	32.27%	45.59%	112.32%	-72.04%	38.96%	-	-
Horiz. %	34.60%	158.83%	120.08%	82.48%	38.85%	138.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	519,705	2,547,692	1,955,230	1,296,715	595,712	2,068,775	1,478,062	-50.15%
YoY %	-79.60%	30.30%	50.78%	117.67%	-71.20%	39.97%	-	-
Horiz. %	35.16%	172.37%	132.28%	87.73%	40.30%	139.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-424.73%	-186.46%	-177.21%	-209.72%	23.99%	26.52%	26.75%	-
YoY %	-127.79%	-5.22%	15.50%	-974.20%	-9.54%	-0.86%	-	-
Horiz. %	-1,587.78%	-697.05%	-662.47%	-784.00%	89.68%	99.14%	100.00%	-
Total Cost	1,432,697	5,664,356	4,201,974	2,696,016	3,537,585	14,096,844	10,334,579	-73.18%
YoY %	-74.71%	34.80%	55.86%	-23.79%	-74.91%	36.40%	-	-
Horiz. %	13.86%	54.81%	40.66%	26.09%	34.23%	136.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	19,519,224	19,713,109	20,388,494	20,334,539	20,657,512	19,874,823	19,673,735	-0.52%
YoY %	-0.98%	-3.31%	0.27%	-1.56%	3.94%	1.02%	-	-
Horiz. %	99.21%	100.20%	103.63%	103.36%	105.00%	101.02%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	3,869,478	890,297	887,226	-	1,560,059	542,340	-
YoY %	-	334.63%	0.35%	0.00%	-	187.65%	-	-
Horiz. %	-	713.48%	164.16%	163.59%	-	287.65%	100.00%	-
Div Payout %	-	151.88%	45.53%	68.42%	-	75.41%	36.69%	-
YoY %	-	233.58%	-33.46%	0.00%	-	105.53%	-	-
Horiz. %	-	413.95%	124.09%	186.48%	-	205.53%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	19,519,224	19,713,109	20,388,494	20,334,539	20,657,512	19,874,823	19,673,735	-0.52%
YoY %	-0.98%	-3.31%	0.27%	-1.56%	3.94%	1.02%	-	-
Horiz. %	99.21%	100.20%	103.63%	103.36%	105.00%	101.02%	100.00%	-
NOSH	3,441,754	3,424,317	3,424,220	3,412,407	3,423,632	3,391,434	3,389,627	1.02%
YoY %	0.51%	0.00%	0.35%	-0.33%	0.95%	0.05%	-	-
Horiz. %	101.54%	101.02%	101.02%	100.67%	101.00%	100.05%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	28.58%	31.72%	32.13%	33.64%	15.39%	14.04%	13.82%	-
YoY %	-9.90%	-1.28%	-4.49%	118.58%	9.62%	1.59%	-	-
Horiz. %	206.80%	229.52%	232.49%	243.42%	111.36%	101.59%	100.00%	-
ROE	2.66%	12.92%	9.59%	6.38%	2.88%	10.41%	7.51%	-
YoY %	-79.41%	34.72%	50.31%	121.53%	-72.33%	38.62%	-	-
Horiz. %	35.42%	172.04%	127.70%	84.95%	38.35%	138.62%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	58.28	242.27	180.81	119.05	122.13	483.55	353.77	-69.91%
YoY %	-75.94%	33.99%	51.88%	-2.52%	-74.74%	36.68%	-	-
Horiz. %	16.47%	68.48%	51.11%	33.65%	34.52%	136.68%	100.00%	-
EPS	15.10	74.40	57.10	38.00	17.40	61.00	43.60	-50.65%
YoY %	-79.70%	30.30%	50.26%	118.39%	-71.48%	39.91%	-	-
Horiz. %	34.63%	170.64%	130.96%	87.16%	39.91%	139.91%	100.00%	-
DPS	0.00	113.00	26.00	26.00	0.00	46.00	16.00	-
YoY %	0.00%	334.62%	0.00%	0.00%	0.00%	187.50%	-	-
Horiz. %	0.00%	706.25%	162.50%	162.50%	0.00%	287.50%	100.00%	-
NAPS	5.6713	5.7568	5.9542	5.959	6.0338	5.8603	5.8041	-1.52%
YoY %	-1.49%	-3.32%	-0.08%	-1.24%	2.96%	0.97%	-	-
Horiz. %	97.71%	99.19%	102.59%	102.67%	103.96%	100.97%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,419,526
RPS	52.27	216.17	161.33	105.86	108.95	427.32	312.46	-69.60%
YoY %	-75.82%	33.99%	52.40%	-2.84%	-74.50%	36.76%	-	-
Horiz. %	16.73%	69.18%	51.63%	33.88%	34.87%	136.76%	100.00%	-
EPS	13.54	66.39	50.95	33.79	15.52	53.91	38.51	-50.15%
YoY %	-79.61%	30.30%	50.78%	117.72%	-71.21%	39.99%	-	-
Horiz. %	35.16%	172.40%	132.30%	87.74%	40.30%	139.99%	100.00%	-
DPS	0.00	100.83	23.20	23.12	0.00	40.65	14.13	-
YoY %	0.00%	334.61%	0.35%	0.00%	0.00%	187.69%	-	-
Horiz. %	0.00%	713.59%	164.19%	163.62%	0.00%	287.69%	100.00%	-
NAPS	5.0862	5.1367	5.3127	5.2986	5.3828	5.1788	5.1264	-0.52%
YoY %	-0.98%	-3.31%	0.27%	-1.56%	3.94%	1.02%	-	-
Horiz. %	99.22%	100.20%	103.63%	103.36%	105.00%	101.02%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	5.30	5.60	4.85	5.15	5.00	4.88	4.57	-
P/RPS	9.09	2.31	2.68	4.33	4.09	1.01	1.29	267.11%
YoY %	293.51%	-13.81%	-38.11%	5.87%	304.95%	-21.71%	-	-
Horiz. %	704.65%	179.07%	207.75%	335.66%	317.05%	78.29%	100.00%	-
P/EPS	35.10	7.53	8.49	13.55	28.74	8.00	10.48	123.68%
YoY %	366.14%	-11.31%	-37.34%	-52.85%	259.25%	-23.66%	-	-
Horiz. %	334.92%	71.85%	81.01%	129.29%	274.24%	76.34%	100.00%	-
EY	2.85	13.29	11.77	7.38	3.48	12.50	9.54	-55.27%
YoY %	-78.56%	12.91%	59.49%	112.07%	-72.16%	31.03%	-	-
Horiz. %	29.87%	139.31%	123.38%	77.36%	36.48%	131.03%	100.00%	-
DY	0.00	20.18	5.36	5.05	0.00	9.43	3.50	-
YoY %	0.00%	276.49%	6.14%	0.00%	0.00%	169.43%	-	-
Horiz. %	0.00%	576.57%	153.14%	144.29%	0.00%	269.43%	100.00%	-
P/NAPS	0.93	0.97	0.81	0.86	0.83	0.83	0.79	11.47%
YoY %	-4.12%	19.75%	-5.81%	3.61%	0.00%	5.06%	-	-
Horiz. %	117.72%	122.78%	102.53%	108.86%	105.06%	105.06%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	22/05/08	26/02/08	07/11/07	26/07/07	07/05/07	23/02/07	28/11/06	-
Price	1.62	5.70	5.15	5.10	5.35	5.45	4.60	-
P/RPS	2.78	2.35	2.85	4.28	4.38	1.13	1.30	65.90%
YoY %	18.30%	-17.54%	-33.41%	-2.28%	287.61%	-13.08%	-	-
Horiz. %	213.85%	180.77%	219.23%	329.23%	336.92%	86.92%	100.00%	-
P/EPS	10.73	7.66	9.02	13.42	30.75	8.93	10.55	1.13%
YoY %	40.08%	-15.08%	-32.79%	-56.36%	244.34%	-15.36%	-	-
Horiz. %	101.71%	72.61%	85.50%	127.20%	291.47%	84.64%	100.00%	-
EY	9.32	13.05	11.09	7.45	3.25	11.19	9.48	-1.12%
YoY %	-28.58%	17.67%	48.86%	129.23%	-70.96%	18.04%	-	-
Horiz. %	98.31%	137.66%	116.98%	78.59%	34.28%	118.04%	100.00%	-
DY	0.00	19.82	5.05	5.10	0.00	8.44	3.48	-
YoY %	0.00%	292.48%	-0.98%	0.00%	0.00%	142.53%	-	-
Horiz. %	0.00%	569.54%	145.11%	146.55%	0.00%	242.53%	100.00%	-
P/NAPS	0.29	0.99	0.86	0.86	0.89	0.93	0.79	-48.70%
YoY %	-70.71%	15.12%	0.00%	-3.37%	-4.30%	17.72%	-	-
Horiz. %	36.71%	125.32%	108.86%	108.86%	112.66%	117.72%	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