[TM] QoQ 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- 17.67%
YoY- 54.6%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,005,958 2,104,481 2,128,914 2,103,741 4,181,202 4,407,757 4,227,458 -39.13%
PBT 109,248 200,992 276,459 126,655 846,703 871,500 730,375 -71.78%
Tax 464,013 441,107 346,496 596,270 -203,086 -226,008 -188,265 -
NP 573,261 642,099 622,955 722,925 643,617 645,492 542,110 3.79%
-
NP to SH 519,705 592,462 658,515 701,003 595,712 590,713 478,938 5.59%
-
Tax Rate -424.73% -219.46% -125.33% -470.78% 23.99% 25.93% 25.78% -
Total Cost 1,432,697 1,462,382 1,505,959 1,380,816 3,537,585 3,762,265 3,685,348 -46.70%
-
Net Worth 19,519,224 19,829,565 20,421,508 20,376,960 20,657,512 16,977,768 19,708,067 -0.63%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 2,996,755 - 889,076 - 1,018,666 - -
Div Payout % - 505.81% - 126.83% - 172.45% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 19,519,224 19,829,565 20,421,508 20,376,960 20,657,512 16,977,768 19,708,067 -0.63%
NOSH 3,441,754 3,444,546 3,429,765 3,419,526 3,423,632 3,395,553 3,395,542 0.90%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 28.58% 30.51% 29.26% 34.36% 15.39% 14.64% 12.82% -
ROE 2.66% 2.99% 3.22% 3.44% 2.88% 3.48% 2.43% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 58.28 61.10 62.07 61.52 122.13 129.81 124.50 -39.68%
EPS 15.10 17.20 19.20 20.50 17.40 17.40 14.10 4.66%
DPS 0.00 87.00 0.00 26.00 0.00 30.00 0.00 -
NAPS 5.6713 5.7568 5.9542 5.959 6.0338 5.00 5.8041 -1.52%
Adjusted Per Share Value based on latest NOSH - 3,419,526
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 52.27 54.84 55.47 54.82 108.95 114.85 110.16 -39.13%
EPS 13.54 15.44 17.16 18.27 15.52 15.39 12.48 5.57%
DPS 0.00 78.09 0.00 23.17 0.00 26.54 0.00 -
NAPS 5.0862 5.167 5.3213 5.3097 5.3828 4.4239 5.1354 -0.63%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
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 9.17 7.81 8.37 4.09 3.76 3.67 82.96%
P/EPS 35.10 32.56 25.26 25.12 28.74 28.05 32.40 5.47%
EY 2.85 3.07 3.96 3.98 3.48 3.56 3.09 -5.24%
DY 0.00 15.54 0.00 5.05 0.00 6.15 0.00 -
P/NAPS 0.93 0.97 0.81 0.86 0.83 0.98 0.79 11.47%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
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 9.33 8.30 8.29 4.38 4.20 3.69 -17.18%
P/EPS 10.73 33.14 26.82 24.88 30.75 31.33 32.61 -52.30%
EY 9.32 3.02 3.73 4.02 3.25 3.19 3.07 109.51%
DY 0.00 15.26 0.00 5.10 0.00 5.50 0.00 -
P/NAPS 0.29 0.99 0.86 0.86 0.89 1.09 0.79 -48.70%

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