[TM] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 26.28%
YoY- -68.92%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 6,335,447 4,234,360 2,105,415 8,674,917 6,177,146 4,115,124 2,005,958 115.11%
PBT 667,970 450,209 91,322 353,803 99,988 238,104 109,248 234.00%
Tax -172,947 -140,885 -55,081 547,375 617,147 631,843 464,013 -
NP 495,023 309,324 36,241 901,178 717,135 869,947 573,261 -9.31%
-
NP to SH 472,776 293,705 27,737 791,865 627,059 792,875 519,705 -6.10%
-
Tax Rate 25.89% 31.29% 60.32% -154.71% -617.22% -265.36% -424.73% -
Total Cost 5,840,424 3,925,036 2,069,174 7,773,739 5,460,011 3,245,177 1,432,697 154.96%
-
Net Worth 6,747,038 6,762,907 10,123,657 10,209,205 10,357,842 10,749,462 19,519,224 -50.71%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 350,204 349,648 - 903,758 413,445 411,883 - -
Div Payout % 74.07% 119.05% - 114.13% 65.93% 51.95% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 6,747,038 6,762,907 10,123,657 10,209,205 10,357,842 10,749,462 19,519,224 -50.71%
NOSH 3,502,044 3,496,488 3,467,124 3,442,891 3,445,378 3,432,359 3,441,754 1.16%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.81% 7.31% 1.72% 10.39% 11.61% 21.14% 28.58% -
ROE 7.01% 4.34% 0.27% 7.76% 6.05% 7.38% 2.66% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 180.91 121.10 60.73 251.97 179.29 119.89 58.28 112.64%
EPS 13.50 8.40 0.80 23.00 18.20 23.10 15.10 -7.18%
DPS 10.00 10.00 0.00 26.25 12.00 12.00 0.00 -
NAPS 1.9266 1.9342 2.9199 2.9653 3.0063 3.1318 5.6713 -51.28%
Adjusted Per Share Value based on latest NOSH - 3,433,458
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 165.08 110.34 54.86 226.04 160.96 107.23 52.27 115.10%
EPS 12.32 7.65 0.72 20.63 16.34 20.66 13.54 -6.09%
DPS 9.13 9.11 0.00 23.55 10.77 10.73 0.00 -
NAPS 1.7581 1.7622 2.6379 2.6602 2.699 2.801 5.0862 -50.71%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.07 2.93 1.76 1.54 1.64 1.59 5.30 -
P/RPS 1.70 2.42 2.90 0.61 0.91 1.33 9.09 -67.26%
P/EPS 22.74 34.88 220.00 6.70 9.01 6.88 35.10 -25.10%
EY 4.40 2.87 0.45 14.94 11.10 14.53 2.85 33.54%
DY 3.26 3.41 0.00 17.05 7.32 7.55 0.00 -
P/NAPS 1.59 1.51 0.60 0.52 0.55 0.51 0.93 42.93%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 21/08/09 21/05/09 24/02/09 11/11/08 19/08/08 22/05/08 -
Price 3.02 3.05 1.90 1.67 1.65 1.75 1.62 -
P/RPS 1.67 2.52 3.13 0.66 0.92 1.46 2.78 -28.78%
P/EPS 22.37 36.31 237.50 7.26 9.07 7.58 10.73 63.12%
EY 4.47 2.75 0.42 13.77 11.03 13.20 9.32 -38.70%
DY 3.31 3.28 0.00 15.72 7.27 6.86 0.00 -
P/NAPS 1.57 1.58 0.65 0.56 0.55 0.56 0.29 208.00%

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
Post a Comment