[TM] QoQ TTM 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- 11.68%

YoY- 120.38%

Quarter Report

TMB Financial Results.pdf

Latest QR

Upcoming QR

TM's Result

TM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
TTM Result
Revenue	8,343,094	10,518,338	12,821,614	14,920,158	16,792,800	16,399,158	15,745,418	-34.49%
YoY %	-20.68%	-17.96%	-14.07%	-11.15%	2.40%	4.15%	-	-
Horiz. %	52.99%	66.80%	81.43%	94.76%	106.65%	104.15%	100.00%	-
PBT	713,354	1,450,809	2,121,317	2,575,233	3,137,836	3,133,231	1,880,335	-47.56%
YoY %	-50.83%	-31.61%	-17.63%	-17.93%	0.15%	66.63%	-	-
Horiz. %	37.94%	77.16%	112.82%	136.96%	166.88%	166.63%	100.00%	-
Tax	1,847,886	1,180,787	513,672	-21,089	-824,888	-830,917	-941,636	-
YoY %	56.50%	129.87%	2,535.73%	97.44%	0.73%	11.76%	-	-
Horiz. %	-196.24%	-125.40%	-54.55%	2.24%	87.60%	88.24%	100.00%	-
NP	2,561,240	2,631,596	2,634,989	2,554,144	2,312,948	2,302,314	938,699	95.14%
YoY %	-2.67%	-0.13%	3.17%	10.43%	0.46%	145.27%	-	-
Horiz. %	272.85%	280.35%	280.71%	272.09%	246.40%	245.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,471,685	2,547,692	2,545,943	2,366,366	2,118,792	2,068,775	776,787	116.18%
YoY %	-2.98%	0.07%	7.59%	11.68%	2.42%	166.32%	-	-
Horiz. %	318.19%	327.98%	327.75%	304.64%	272.76%	266.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-259.04%	-81.39%	-24.21%	0.82%	26.29%	26.52%	50.08%	-
YoY %	-218.27%	-236.18%	-3,052.44%	-96.88%	-0.87%	-47.04%	-	-
Horiz. %	-517.25%	-162.52%	-48.34%	1.64%	52.50%	52.96%	100.00%	-
Total Cost	5,781,854	7,886,742	10,186,625	12,366,014	14,479,852	14,096,844	14,806,719	-46.54%
YoY %	-26.69%	-22.58%	-17.62%	-14.60%	2.72%	-4.79%	-	-
Horiz. %	39.05%	53.26%	68.80%	83.52%	97.79%	95.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-1.57%	-2.90%	0.22%	-1.36%	21.67%	-13.85%	-	-
Horiz. %	99.04%	100.62%	103.62%	103.39%	104.82%	86.15%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	3,885,832	3,885,832	1,907,743	1,907,743	1,559,545	1,559,545	1,387,829	98.53%
YoY %	0.00%	103.69%	0.00%	22.33%	0.00%	12.37%	-	-
Horiz. %	279.99%	279.99%	137.46%	137.46%	112.37%	112.37%	100.00%	-
Div Payout %	157.21%	152.52%	74.93%	80.62%	73.61%	75.38%	178.66%	-
YoY %	3.08%	103.55%	-7.06%	9.52%	-2.35%	-57.81%	-	-
Horiz. %	87.99%	85.37%	41.94%	45.12%	41.20%	42.19%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
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%
YoY %	-1.57%	-2.90%	0.22%	-1.36%	21.67%	-13.85%	-	-
Horiz. %	99.04%	100.62%	103.62%	103.39%	104.82%	86.15%	100.00%	-
NOSH	3,441,754	3,444,546	3,429,765	3,419,526	3,423,632	3,395,553	3,395,542	0.90%
YoY %	-0.08%	0.43%	0.30%	-0.12%	0.83%	0.00%	-	-
Horiz. %	101.36%	101.44%	101.01%	100.71%	100.83%	100.00%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	30.70%	25.02%	20.55%	17.12%	13.77%	14.04%	5.96%	-
YoY %	22.70%	21.75%	20.04%	24.33%	-1.92%	135.57%	-	-
Horiz. %	515.10%	419.80%	344.80%	287.25%	231.04%	235.57%	100.00%	-
ROE	12.66%	12.85%	12.47%	11.61%	10.26%	12.19%	3.94%	-
YoY %	-1.48%	3.05%	7.41%	13.16%	-15.83%	209.39%	-	-
Horiz. %	321.32%	326.14%	316.50%	294.67%	260.41%	309.39%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	242.41	305.36	373.83	436.32	490.50	482.96	463.71	-35.08%
YoY %	-20.62%	-18.32%	-14.32%	-11.05%	1.56%	4.15%	-	-
Horiz. %	52.28%	65.85%	80.62%	94.09%	105.78%	104.15%	100.00%	-
EPS	71.81	73.96	74.23	69.20	61.89	60.93	22.88	114.21%
YoY %	-2.91%	-0.36%	7.27%	11.81%	1.58%	166.30%	-	-
Horiz. %	313.85%	323.25%	324.43%	302.45%	270.50%	266.30%	100.00%	-
DPS	113.00	113.00	56.00	56.00	46.00	46.00	41.00	96.45%
YoY %	0.00%	101.79%	0.00%	21.74%	0.00%	12.20%	-	-
Horiz. %	275.61%	275.61%	136.59%	136.59%	112.20%	112.20%	100.00%	-
NAPS	5.6713	5.7568	5.9542	5.959	6.0338	5.00	5.8041	-1.52%
YoY %	-1.49%	-3.32%	-0.08%	-1.24%	20.68%	-13.85%	-	-
Horiz. %	97.71%	99.19%	102.59%	102.67%	103.96%	86.15%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 3,419,526
RPS	217.40	274.08	334.10	388.78	437.57	427.32	410.28	-34.49%
YoY %	-20.68%	-17.96%	-14.06%	-11.15%	2.40%	4.15%	-	-
Horiz. %	52.99%	66.80%	81.43%	94.76%	106.65%	104.15%	100.00%	-
EPS	64.41	66.39	66.34	61.66	55.21	53.91	20.24	116.20%
YoY %	-2.98%	0.08%	7.59%	11.68%	2.41%	166.35%	-	-
Horiz. %	318.23%	328.01%	327.77%	304.64%	272.78%	266.35%	100.00%	-
DPS	101.25	101.25	49.71	49.71	40.64	40.64	36.16	98.53%
YoY %	0.00%	103.68%	0.00%	22.32%	0.00%	12.39%	-	-
Horiz. %	280.01%	280.01%	137.47%	137.47%	112.39%	112.39%	100.00%	-
NAPS	5.0862	5.167	5.3213	5.3097	5.3828	4.4239	5.1354	-0.63%
YoY %	-1.56%	-2.90%	0.22%	-1.36%	21.68%	-13.85%	-	-
Horiz. %	99.04%	100.62%	103.62%	103.39%	104.82%	86.15%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
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	2.19	1.83	1.30	1.18	1.02	1.01	0.99	69.69%
YoY %	19.67%	40.77%	10.17%	15.69%	0.99%	2.02%	-	-
Horiz. %	221.21%	184.85%	131.31%	119.19%	103.03%	102.02%	100.00%	-
P/EPS	7.38	7.57	6.53	7.44	8.08	8.01	19.98	-48.48%
YoY %	-2.51%	15.93%	-12.23%	-7.92%	0.87%	-59.91%	-	-
Horiz. %	36.94%	37.89%	32.68%	37.24%	40.44%	40.09%	100.00%	-
EY	13.55	13.21	15.31	13.44	12.38	12.48	5.01	94.00%
YoY %	2.57%	-13.72%	13.91%	8.56%	-0.80%	149.10%	-	-
Horiz. %	270.46%	263.67%	305.59%	268.26%	247.11%	249.10%	100.00%	-
DY	21.32	20.18	11.55	10.87	9.20	9.43	8.97	78.00%
YoY %	5.65%	74.72%	6.26%	18.15%	-2.44%	5.13%	-	-
Horiz. %	237.68%	224.97%	128.76%	121.18%	102.56%	105.13%	100.00%	-
P/NAPS	0.93	0.97	0.81	0.86	0.83	0.98	0.79	11.47%
YoY %	-4.12%	19.75%	-5.81%	3.61%	-15.31%	24.05%	-	-
Horiz. %	117.72%	122.78%	102.53%	108.86%	105.06%	124.05%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
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	0.67	1.87	1.38	1.17	1.09	1.13	0.99	-22.89%
YoY %	-64.17%	35.51%	17.95%	7.34%	-3.54%	14.14%	-	-
Horiz. %	67.68%	188.89%	139.39%	118.18%	110.10%	114.14%	100.00%	-
P/EPS	2.26	7.71	6.94	7.37	8.64	8.95	20.11	-76.68%
YoY %	-70.69%	11.10%	-5.83%	-14.70%	-3.46%	-55.49%	-	-
Horiz. %	11.24%	38.34%	34.51%	36.65%	42.96%	44.51%	100.00%	-
EY	44.33	12.98	14.41	13.57	11.57	11.18	4.97	329.51%
YoY %	241.53%	-9.92%	6.19%	17.29%	3.49%	124.95%	-	-
Horiz. %	891.95%	261.17%	289.94%	273.04%	232.80%	224.95%	100.00%	-
DY	69.75	19.82	10.87	10.98	8.60	8.44	8.91	293.76%
YoY %	251.92%	82.34%	-1.00%	27.67%	1.90%	-5.27%	-	-
Horiz. %	782.83%	222.45%	122.00%	123.23%	96.52%	94.73%	100.00%	-
P/NAPS	0.29	0.99	0.86	0.86	0.89	1.09	0.79	-48.70%
YoY %	-70.71%	15.12%	0.00%	-3.37%	-18.35%	37.97%	-	-
Horiz. %	36.71%	125.32%	108.86%	108.86%	112.66%	137.97%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos