[TM] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -160.7%
YoY- -125.18%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 2,128,945 2,105,415 2,497,771 2,062,022 2,109,166 2,005,958 2,104,481 0.77%
PBT 358,887 91,322 253,815 -138,116 128,856 109,248 200,992 47.23%
Tax -85,804 -55,081 -69,772 -14,696 167,830 464,013 441,107 -
NP 273,083 36,241 184,043 -152,812 296,686 573,261 642,099 -43.47%
-
NP to SH 265,968 27,737 164,806 -165,816 273,170 519,705 592,462 -41.39%
-
Tax Rate 23.91% 60.32% 27.49% - -130.25% -424.73% -219.46% -
Total Cost 1,855,862 2,069,174 2,313,728 2,214,834 1,812,480 1,432,697 1,462,382 17.23%
-
Net Worth 6,768,885 10,123,657 10,181,233 10,385,262 10,829,288 19,519,224 19,829,565 -51.18%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 349,957 - 489,267 - 414,941 - 2,996,755 -76.13%
Div Payout % 131.58% - 296.88% - 151.90% - 505.81% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 6,768,885 10,123,657 10,181,233 10,385,262 10,829,288 19,519,224 19,829,565 -51.18%
NOSH 3,499,578 3,467,124 3,433,458 3,454,499 3,457,848 3,441,754 3,444,546 1.06%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 12.83% 1.72% 7.37% -7.41% 14.07% 28.58% 30.51% -
ROE 3.93% 0.27% 1.62% -1.60% 2.52% 2.66% 2.99% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 60.83 60.73 72.75 59.69 61.00 58.28 61.10 -0.29%
EPS 7.60 0.80 4.80 -4.80 7.90 15.10 17.20 -42.01%
DPS 10.00 0.00 14.25 0.00 12.00 0.00 87.00 -76.39%
NAPS 1.9342 2.9199 2.9653 3.0063 3.1318 5.6713 5.7568 -51.70%
Adjusted Per Share Value based on latest NOSH - 3,454,499
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 55.49 54.87 65.10 53.74 54.97 52.28 54.85 0.77%
EPS 6.93 0.72 4.30 -4.32 7.12 13.54 15.44 -41.40%
DPS 9.12 0.00 12.75 0.00 10.81 0.00 78.10 -76.14%
NAPS 1.7641 2.6385 2.6535 2.7066 2.8224 5.0872 5.168 -51.18%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.93 1.76 1.54 1.64 1.59 5.30 5.60 -
P/RPS 4.82 2.90 2.12 2.75 2.61 9.09 9.17 -34.89%
P/EPS 38.55 220.00 32.08 -34.17 20.13 35.10 32.56 11.92%
EY 2.59 0.45 3.12 -2.93 4.97 2.85 3.07 -10.72%
DY 3.41 0.00 9.25 0.00 7.55 0.00 15.54 -63.65%
P/NAPS 1.51 0.60 0.52 0.55 0.51 0.93 0.97 34.35%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 21/05/09 24/02/09 11/11/08 19/08/08 22/05/08 26/02/08 -
Price 3.05 1.90 1.67 1.65 1.75 1.62 5.70 -
P/RPS 5.01 3.13 2.30 2.76 2.87 2.78 9.33 -33.96%
P/EPS 40.13 237.50 34.79 -34.37 22.15 10.73 33.14 13.62%
EY 2.49 0.42 2.87 -2.91 4.51 9.32 3.02 -12.08%
DY 3.28 0.00 8.53 0.00 6.86 0.00 15.26 -64.15%
P/NAPS 1.58 0.65 0.56 0.55 0.56 0.29 0.99 36.60%

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