[TM] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 252.53%
YoY- 144.87%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 2,233,554 2,148,199 2,320,623 2,194,558 2,150,938 2,124,883 2,272,544 -1.15%
PBT 207,175 227,274 334,770 505,888 166,947 352,587 253,618 -12.64%
Tax -70,139 -52,597 81,198 -59,281 -35,448 -101,651 -75,363 -4.68%
NP 137,036 174,677 415,968 446,607 131,499 250,936 178,255 -16.12%
-
NP to SH 127,239 163,305 400,632 438,489 124,384 242,943 170,250 -17.68%
-
Tax Rate 33.85% 23.14% -24.25% 11.72% 21.23% 28.83% 29.72% -
Total Cost 2,096,518 1,973,522 1,904,655 1,747,951 2,019,439 1,873,947 2,094,289 0.07%
-
Net Worth 6,593,454 7,850,355 7,728,620 7,481,763 7,358,912 7,508,699 6,994,082 -3.86%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 346,372 - 468,596 - 461,997 - 461,093 -17.40%
Div Payout % 272.22% - 116.96% - 371.43% - 270.83% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 6,593,454 7,850,355 7,728,620 7,481,763 7,358,912 7,508,699 6,994,082 -3.86%
NOSH 3,534,416 3,550,108 3,577,071 3,564,951 3,553,828 3,520,912 3,546,874 -0.23%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.14% 8.13% 17.92% 20.35% 6.11% 11.81% 7.84% -
ROE 1.93% 2.08% 5.18% 5.86% 1.69% 3.24% 2.43% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 63.19 60.51 64.87 61.56 60.52 60.35 64.07 -0.92%
EPS 3.60 4.60 11.20 12.30 3.50 6.90 4.80 -17.49%
DPS 9.80 0.00 13.10 0.00 13.00 0.00 13.00 -17.21%
NAPS 1.8655 2.2113 2.1606 2.0987 2.0707 2.1326 1.9719 -3.64%
Adjusted Per Share Value based on latest NOSH - 3,564,951
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 58.20 55.98 60.47 57.18 56.05 55.37 59.22 -1.15%
EPS 3.32 4.26 10.44 11.43 3.24 6.33 4.44 -17.66%
DPS 9.03 0.00 12.21 0.00 12.04 0.00 12.01 -17.35%
NAPS 1.7181 2.0456 2.0139 1.9495 1.9175 1.9566 1.8225 -3.86%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.95 4.04 3.51 3.42 3.35 3.44 3.06 -
P/RPS 6.25 6.68 5.41 5.56 5.53 5.70 4.78 19.63%
P/EPS 109.72 87.83 31.34 27.80 95.71 49.86 63.75 43.75%
EY 0.91 1.14 3.19 3.60 1.04 2.01 1.57 -30.55%
DY 2.48 0.00 3.73 0.00 3.88 0.00 4.25 -30.23%
P/NAPS 2.12 1.83 1.62 1.63 1.62 1.61 1.55 23.28%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 25/05/11 25/02/11 26/11/10 23/08/10 27/05/10 22/02/10 -
Price 4.18 3.90 3.85 3.35 3.58 3.26 3.35 -
P/RPS 6.61 6.45 5.93 5.44 5.91 5.40 5.23 16.94%
P/EPS 116.11 84.78 34.38 27.24 102.29 47.25 69.79 40.53%
EY 0.86 1.18 2.91 3.67 0.98 2.12 1.43 -28.81%
DY 2.34 0.00 3.40 0.00 3.63 0.00 3.88 -28.68%
P/NAPS 2.24 1.76 1.78 1.60 1.73 1.53 1.70 20.25%

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