[TM] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock

[TM] TELEKOM MALAYSIA BHD

Announcement Date

25-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

QoQ- 49.72%

YoY- 87.62%

Quarter Report

TMB Financial Results Q4, 2010.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Cumulative Result
Revenue	6,703,459	4,381,753	2,148,199	8,791,002	6,470,379	4,275,821	2,124,883	114.95%
YoY %	52.99%	103.97%	-75.56%	35.87%	51.32%	101.23%	-	-
Horiz. %	315.47%	206.21%	101.10%	413.72%	304.51%	201.23%	100.00%	-
PBT	771,545	434,449	227,274	1,360,192	1,025,422	519,534	352,587	68.47%
YoY %	77.59%	91.16%	-83.29%	32.65%	97.37%	47.35%	-	-
Horiz. %	218.82%	123.22%	64.46%	385.77%	290.83%	147.35%	100.00%	-
Tax	-143,994	-122,736	-52,597	-115,182	-196,380	-137,099	-101,651	26.10%
YoY %	-17.32%	-133.35%	54.34%	41.35%	-43.24%	-34.87%	-	-
Horiz. %	141.66%	120.74%	51.74%	113.31%	193.19%	134.87%	100.00%	-
NP	627,551	311,713	174,677	1,245,010	829,042	382,435	250,936	84.14%
YoY %	101.32%	78.45%	-85.97%	50.17%	116.78%	52.40%	-	-
Horiz. %	250.08%	124.22%	69.61%	496.15%	330.38%	152.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	592,669	290,544	163,305	1,206,448	805,816	367,327	242,943	81.12%
YoY %	103.99%	77.91%	-86.46%	49.72%	119.37%	51.20%	-	-
Horiz. %	243.95%	119.59%	67.22%	496.60%	331.69%	151.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.66%	28.25%	23.14%	8.47%	19.15%	26.39%	28.83%	-
YoY %	-33.95%	22.08%	173.20%	-55.77%	-27.43%	-8.46%	-	-
Horiz. %	64.72%	97.99%	80.26%	29.38%	66.42%	91.54%	100.00%	-
Total Cost	6,075,908	4,070,040	1,973,522	7,545,992	5,641,337	3,893,386	1,873,947	118.90%
YoY %	49.28%	106.23%	-73.85%	33.76%	44.90%	107.76%	-	-
Horiz. %	324.23%	217.19%	105.31%	402.68%	301.04%	207.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,339,059	6,691,478	7,850,355	7,689,237	7,450,070	7,313,692	7,508,699	-10.66%
YoY %	-5.27%	-14.76%	2.10%	3.21%	1.86%	-2.60%	-	-
Horiz. %	84.42%	89.12%	104.55%	102.40%	99.22%	97.40%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	349,888	351,522	-	928,858	461,480	459,158	-	-
YoY %	-0.46%	0.00%	-	101.28%	0.51%	0.00%	-	-
Horiz. %	76.20%	76.56%	-	202.30%	100.51%	100.00%	-	-
Div Payout %	59.04%	120.99%	-	76.99%	57.27%	125.00%	-	-
YoY %	-51.20%	0.00%	-	34.43%	-54.18%	0.00%	-	-
Horiz. %	47.23%	96.79%	-	61.59%	45.82%	100.00%	-	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	6,339,059	6,691,478	7,850,355	7,689,237	7,450,070	7,313,692	7,508,699	-10.66%
YoY %	-5.27%	-14.76%	2.10%	3.21%	1.86%	-2.60%	-	-
Horiz. %	84.42%	89.12%	104.55%	102.40%	99.22%	97.40%	100.00%	-
NOSH	3,570,295	3,586,962	3,550,108	3,558,843	3,549,850	3,531,990	3,520,912	0.93%
YoY %	-0.46%	1.04%	-0.25%	0.25%	0.51%	0.31%	-	-
Horiz. %	101.40%	101.88%	100.83%	101.08%	100.82%	100.31%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	9.36%	7.11%	8.13%	14.16%	12.81%	8.94%	11.81%	-
YoY %	31.65%	-12.55%	-42.58%	10.54%	43.29%	-24.30%	-	-
Horiz. %	79.25%	60.20%	68.84%	119.90%	108.47%	75.70%	100.00%	-
ROE	9.35%	4.34%	2.08%	15.69%	10.82%	5.02%	3.24%	-
YoY %	115.44%	108.65%	-86.74%	45.01%	115.54%	54.94%	-	-
Horiz. %	288.58%	133.95%	64.20%	484.26%	333.95%	154.94%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	187.76	122.16	60.51	247.02	182.27	121.06	60.35	112.96%
YoY %	53.70%	101.88%	-75.50%	35.52%	50.56%	100.60%	-	-
Horiz. %	311.12%	202.42%	100.27%	409.31%	302.02%	200.60%	100.00%	-
EPS	16.60	8.10	4.60	33.90	22.70	10.40	6.90	79.44%
YoY %	104.94%	76.09%	-86.43%	49.34%	118.27%	50.72%	-	-
Horiz. %	240.58%	117.39%	66.67%	491.30%	328.99%	150.72%	100.00%	-
DPS	9.80	9.80	0.00	26.10	13.00	13.00	0.00	-
YoY %	0.00%	0.00%	0.00%	100.77%	0.00%	0.00%	-	-
Horiz. %	75.38%	75.38%	0.00%	200.77%	100.00%	100.00%	-	-
NAPS	1.7755	1.8655	2.2113	2.1606	2.0987	2.0707	2.1326	-11.49%
YoY %	-4.82%	-15.64%	2.35%	2.95%	1.35%	-2.90%	-	-
Horiz. %	83.26%	87.48%	103.69%	101.31%	98.41%	97.10%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 3,577,071
RPS	174.71	114.20	55.99	229.11	168.63	111.44	55.38	114.95%
YoY %	52.99%	103.96%	-75.56%	35.87%	51.32%	101.23%	-	-
Horiz. %	315.47%	206.21%	101.10%	413.71%	304.50%	201.23%	100.00%	-
EPS	15.45	7.57	4.26	31.44	21.00	9.57	6.33	81.18%
YoY %	104.10%	77.70%	-86.45%	49.71%	119.44%	51.18%	-	-
Horiz. %	244.08%	119.59%	67.30%	496.68%	331.75%	151.18%	100.00%	-
DPS	9.12	9.16	0.00	24.21	12.03	11.97	0.00	-
YoY %	-0.44%	0.00%	0.00%	101.25%	0.50%	0.00%	-	-
Horiz. %	76.19%	76.52%	0.00%	202.26%	100.50%	100.00%	-	-
NAPS	1.6521	1.744	2.046	2.004	1.9417	1.9061	1.9569	-10.66%
YoY %	-5.27%	-14.76%	2.10%	3.21%	1.87%	-2.60%	-	-
Horiz. %	84.42%	89.12%	104.55%	102.41%	99.22%	97.40%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	4.09	3.95	4.04	3.51	3.42	3.35	3.44	-
P/RPS	2.18	3.23	6.68	1.42	1.88	2.77	5.70	-47.28%
YoY %	-32.51%	-51.65%	370.42%	-24.47%	-32.13%	-51.40%	-	-
Horiz. %	38.25%	56.67%	117.19%	24.91%	32.98%	48.60%	100.00%	-
P/EPS	24.64	48.77	87.83	10.35	15.07	32.21	49.86	-37.46%
YoY %	-49.48%	-44.47%	748.60%	-31.32%	-53.21%	-35.40%	-	-
Horiz. %	49.42%	97.81%	176.15%	20.76%	30.22%	64.60%	100.00%	-
EY	4.06	2.05	1.14	9.66	6.64	3.10	2.01	59.72%
YoY %	98.05%	79.82%	-88.20%	45.48%	114.19%	54.23%	-	-
Horiz. %	201.99%	101.99%	56.72%	480.60%	330.35%	154.23%	100.00%	-
DY	2.40	2.48	0.00	7.44	3.80	3.88	0.00	-
YoY %	-3.23%	0.00%	0.00%	95.79%	-2.06%	0.00%	-	-
Horiz. %	61.86%	63.92%	0.00%	191.75%	97.94%	100.00%	-	-
P/NAPS	2.30	2.12	1.83	1.62	1.63	1.62	1.61	26.81%
YoY %	8.49%	15.85%	12.96%	-0.61%	0.62%	0.62%	-	-
Horiz. %	142.86%	131.68%	113.66%	100.62%	101.24%	100.62%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	24/11/11	24/08/11	25/05/11	25/02/11	26/11/10	23/08/10	27/05/10	-
Price	4.44	4.18	3.90	3.85	3.35	3.58	3.26	-
P/RPS	2.36	3.42	6.45	1.56	1.84	2.96	5.40	-42.38%
YoY %	-30.99%	-46.98%	313.46%	-15.22%	-37.84%	-45.19%	-	-
Horiz. %	43.70%	63.33%	119.44%	28.89%	34.07%	54.81%	100.00%	-
P/EPS	26.75	51.60	84.78	11.36	14.76	34.42	47.25	-31.54%
YoY %	-48.16%	-39.14%	646.30%	-23.04%	-57.12%	-27.15%	-	-
Horiz. %	56.61%	109.21%	179.43%	24.04%	31.24%	72.85%	100.00%	-
EY	3.74	1.94	1.18	8.81	6.78	2.91	2.12	45.95%
YoY %	92.78%	64.41%	-86.61%	29.94%	132.99%	37.26%	-	-
Horiz. %	176.42%	91.51%	55.66%	415.57%	319.81%	137.26%	100.00%	-
DY	2.21	2.34	0.00	6.78	3.88	3.63	0.00	-
YoY %	-5.56%	0.00%	0.00%	74.74%	6.89%	0.00%	-	-
Horiz. %	60.88%	64.46%	0.00%	186.78%	106.89%	100.00%	-	-
P/NAPS	2.50	2.24	1.76	1.78	1.60	1.73	1.53	38.68%
YoY %	11.61%	27.27%	-1.12%	11.25%	-7.51%	13.07%	-	-
Horiz. %	163.40%	146.41%	115.03%	116.34%	104.58%	113.07%	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