[TM] QoQ 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- 199.39%
YoY- -72.18%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,101,087 2,128,945 2,105,415 2,497,771 2,062,022 2,109,166 2,005,958 3.13%
PBT 217,761 358,887 91,322 253,815 -138,116 128,856 109,248 58.31%
Tax -32,062 -85,804 -55,081 -69,772 -14,696 167,830 464,013 -
NP 185,699 273,083 36,241 184,043 -152,812 296,686 573,261 -52.80%
-
NP to SH 179,071 265,968 27,737 164,806 -165,816 273,170 519,705 -50.81%
-
Tax Rate 14.72% 23.91% 60.32% 27.49% - -130.25% -424.73% -
Total Cost 1,915,388 1,855,862 2,069,174 2,313,728 2,214,834 1,812,480 1,432,697 21.33%
-
Net Worth 6,764,670 6,768,885 10,123,657 10,181,233 10,385,262 10,829,288 19,519,224 -50.62%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 349,957 - 489,267 - 414,941 - -
Div Payout % - 131.58% - 296.88% - 151.90% - -
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 6,764,670 6,768,885 10,123,657 10,181,233 10,385,262 10,829,288 19,519,224 -50.62%
NOSH 3,511,196 3,499,578 3,467,124 3,433,458 3,454,499 3,457,848 3,441,754 1.33%
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 8.84% 12.83% 1.72% 7.37% -7.41% 14.07% 28.58% -
ROE 2.65% 3.93% 0.27% 1.62% -1.60% 2.52% 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 59.84 60.83 60.73 72.75 59.69 61.00 58.28 1.77%
EPS 5.10 7.60 0.80 4.80 -4.80 7.90 15.10 -51.46%
DPS 0.00 10.00 0.00 14.25 0.00 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 54.76 55.49 54.87 65.10 53.74 54.97 52.28 3.13%
EPS 4.67 6.93 0.72 4.30 -4.32 7.12 13.54 -50.78%
DPS 0.00 9.12 0.00 12.75 0.00 10.81 0.00 -
NAPS 1.763 1.7641 2.6385 2.6535 2.7066 2.8224 5.0872 -50.63%
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 5.13 4.82 2.90 2.12 2.75 2.61 9.09 -31.68%
P/EPS 60.20 38.55 220.00 32.08 -34.17 20.13 35.10 43.23%
EY 1.66 2.59 0.45 3.12 -2.93 4.97 2.85 -30.23%
DY 0.00 3.41 0.00 9.25 0.00 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 5.05 5.01 3.13 2.30 2.76 2.87 2.78 48.82%
P/EPS 59.22 40.13 237.50 34.79 -34.37 22.15 10.73 211.98%
EY 1.69 2.49 0.42 2.87 -2.91 4.51 9.32 -67.93%
DY 0.00 3.28 0.00 8.53 0.00 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