[TM] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[TM] TELEKOM MALAYSIA BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -83.17%
YoY- -94.66%
Quarter Report
Latest QR
Upcoming QR
TM's Result
TM's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,272,544 2,101,087 2,128,945 2,105,415 2,497,771 2,062,022 2,109,166 5.08%
PBT 253,618 217,761 358,887 91,322 253,815 -138,116 128,856 56.86%
Tax -75,363 -32,062 -85,804 -55,081 -69,772 -14,696 167,830 -
NP 178,255 185,699 273,083 36,241 184,043 -152,812 296,686 -28.73%
-
NP to SH 170,250 179,071 265,968 27,737 164,806 -165,816 273,170 -26.97%
-
Tax Rate 29.72% 14.72% 23.91% 60.32% 27.49% - -130.25% -
Total Cost 2,094,289 1,915,388 1,855,862 2,069,174 2,313,728 2,214,834 1,812,480 10.08%
-
Net Worth 6,994,082 6,764,670 6,768,885 10,123,657 10,181,233 10,385,262 10,829,288 -25.22%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 461,093 - 349,957 - 489,267 - 414,941 7.26%
Div Payout % 270.83% - 131.58% - 296.88% - 151.90% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 6,994,082 6,764,670 6,768,885 10,123,657 10,181,233 10,385,262 10,829,288 -25.22%
NOSH 3,546,874 3,511,196 3,499,578 3,467,124 3,433,458 3,454,499 3,457,848 1.70%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.84% 8.84% 12.83% 1.72% 7.37% -7.41% 14.07% -
ROE 2.43% 2.65% 3.93% 0.27% 1.62% -1.60% 2.52% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 64.07 59.84 60.83 60.73 72.75 59.69 61.00 3.31%
EPS 4.80 5.10 7.60 0.80 4.80 -4.80 7.90 -28.19%
DPS 13.00 0.00 10.00 0.00 14.25 0.00 12.00 5.46%
NAPS 1.9719 1.9266 1.9342 2.9199 2.9653 3.0063 3.1318 -26.47%
Adjusted Per Share Value based on latest NOSH - 3,467,124
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 59.22 54.75 55.47 54.86 65.09 53.73 54.96 5.08%
EPS 4.44 4.67 6.93 0.72 4.29 -4.32 7.12 -26.94%
DPS 12.01 0.00 9.12 0.00 12.75 0.00 10.81 7.24%
NAPS 1.8225 1.7627 1.7638 2.6379 2.6529 2.7061 2.8218 -25.22%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.06 3.07 2.93 1.76 1.54 1.64 1.59 -
P/RPS 4.78 5.13 4.82 2.90 2.12 2.75 2.61 49.52%
P/EPS 63.75 60.20 38.55 220.00 32.08 -34.17 20.13 115.20%
EY 1.57 1.66 2.59 0.45 3.12 -2.93 4.97 -53.51%
DY 4.25 0.00 3.41 0.00 9.25 0.00 7.55 -31.75%
P/NAPS 1.55 1.59 1.51 0.60 0.52 0.55 0.51 109.39%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 20/11/09 21/08/09 21/05/09 24/02/09 11/11/08 19/08/08 -
Price 3.35 3.02 3.05 1.90 1.67 1.65 1.75 -
P/RPS 5.23 5.05 5.01 3.13 2.30 2.76 2.87 49.02%
P/EPS 69.79 59.22 40.13 237.50 34.79 -34.37 22.15 114.47%
EY 1.43 1.69 2.49 0.42 2.87 -2.91 4.51 -53.40%
DY 3.88 0.00 3.28 0.00 8.53 0.00 6.86 -31.53%
P/NAPS 1.70 1.57 1.58 0.65 0.56 0.55 0.56 109.23%

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